[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2010 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

20-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

28-Feb-2010 [#2]

Profit Trend

QoQ- 141.6%

YoY- 733.17%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Cumulative Result
Revenue	17,981,000	17,322,600	15,102,500	14,727,400	14,321,200	12,014,800	11,283,700	8.06%
YoY %	3.80%	14.70%	2.55%	2.84%	19.20%	6.48%	-	-
Horiz. %	159.35%	153.52%	133.84%	130.52%	126.92%	106.48%	100.00%	-
PBT	3,607,600	3,484,400	1,887,500	2,235,400	42,700	2,860,800	2,988,700	3.18%
YoY %	3.54%	84.60%	-15.56%	5,135.13%	-98.51%	-4.28%	-	-
Horiz. %	120.71%	116.59%	63.15%	74.80%	1.43%	95.72%	100.00%	-
Tax	-930,700	-817,400	-413,800	-536,400	-328,900	-274,700	-166,100	33.23%
YoY %	-13.86%	-97.54%	22.86%	-63.09%	-19.73%	-65.38%	-	-
Horiz. %	560.33%	492.11%	249.13%	322.94%	198.01%	165.38%	100.00%	-
NP	2,676,900	2,667,000	1,473,700	1,699,000	-286,200	2,586,100	2,822,600	-0.87%
YoY %	0.37%	80.97%	-13.26%	693.64%	-111.07%	-8.38%	-	-
Horiz. %	94.84%	94.49%	52.21%	60.19%	-10.14%	91.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,687,600	2,677,100	1,470,500	1,706,400	-269,500	2,578,100	2,801,000	-0.68%
YoY %	0.39%	82.05%	-13.82%	733.17%	-110.45%	-7.96%	-	-
Horiz. %	95.95%	95.58%	52.50%	60.92%	-9.62%	92.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	23.46%	21.92%	24.00%	770.26%	9.60%	5.56%	-
YoY %	9.97%	7.03%	-8.67%	-96.88%	7,923.54%	72.66%	-	-
Horiz. %	464.03%	421.94%	394.24%	431.65%	13,853.60%	172.66%	100.00%	-
Total Cost	15,304,100	14,655,600	13,628,800	13,028,400	14,607,400	9,428,700	8,461,100	10.37%
YoY %	4.42%	7.53%	4.61%	-10.81%	54.92%	11.44%	-	-
Horiz. %	180.88%	173.21%	161.08%	153.98%	172.64%	111.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,661,197	34,996,579	22,194,315	27,403,055	24,935,250	26,166,567	22,822,961	6.68%
YoY %	-3.82%	57.68%	-19.01%	9.90%	-4.71%	14.65%	-	-
Horiz. %	147.49%	153.34%	97.25%	120.07%	109.26%	114.65%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Dividend
Div	551,642	277,767	199,748	260,320	203,641	433,221	423,431	4.50%
YoY %	98.60%	39.06%	-23.27%	27.83%	-52.99%	2.31%	-	-
Horiz. %	130.28%	65.60%	47.17%	61.48%	48.09%	102.31%	100.00%	-
Div Payout %	20.53%	10.38%	13.58%	15.26%	0.00%	16.80%	15.12%	-
YoY %	97.78%	-23.56%	-11.01%	0.00%	0.00%	11.11%	-	-
Horiz. %	135.78%	68.65%	89.81%	100.93%	0.00%	111.11%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Equity
Net Worth	33,661,197	34,996,579	22,194,315	27,403,055	24,935,250	26,166,567	22,822,961	6.68%
YoY %	-3.82%	57.68%	-19.01%	9.90%	-4.71%	14.65%	-	-
Horiz. %	147.49%	153.34%	97.25%	120.07%	109.26%	114.65%	100.00%	-
NOSH	5,516,420	5,457,130	4,438,863	4,338,672	4,332,797	4,332,213	4,234,315	4.50%
YoY %	1.09%	22.94%	2.31%	0.14%	0.01%	2.31%	-	-
Horiz. %	130.28%	128.88%	104.83%	102.46%	102.33%	102.31%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Ratio Analysis
NP Margin	14.89%	15.40%	9.76%	11.54%	-2.00%	21.52%	25.01%	-
YoY %	-3.31%	57.79%	-15.42%	677.00%	-109.29%	-13.95%	-	-
Horiz. %	59.54%	61.58%	39.02%	46.14%	-8.00%	86.05%	100.00%	-
ROE	7.98%	7.65%	6.63%	6.23%	-1.08%	9.85%	12.27%	-
YoY %	4.31%	15.38%	6.42%	676.85%	-110.96%	-19.72%	-	-
Horiz. %	65.04%	62.35%	54.03%	50.77%	-8.80%	80.28%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Per Share
RPS	325.95	317.43	340.23	339.44	330.53	277.34	266.48	3.41%
YoY %	2.68%	-6.70%	0.23%	2.70%	19.18%	4.08%	-	-
Horiz. %	122.32%	119.12%	127.68%	127.38%	124.04%	104.08%	100.00%	-
EPS	48.72	49.06	26.60	39.33	-6.22	59.51	66.15	-4.96%
YoY %	-0.69%	84.44%	-32.37%	732.32%	-110.45%	-10.04%	-	-
Horiz. %	73.65%	74.16%	40.21%	59.46%	-9.40%	89.96%	100.00%	-
DPS	10.00	5.09	4.50	6.00	4.70	10.00	10.00	0.00%
YoY %	96.46%	13.11%	-25.00%	27.66%	-53.00%	0.00%	-	-
Horiz. %	100.00%	50.90%	45.00%	60.00%	47.00%	100.00%	100.00%	-
NAPS	6.102	6.413	5.00	6.316	5.755	6.04	5.39	2.08%
YoY %	-4.85%	28.26%	-20.84%	9.75%	-4.72%	12.06%	-	-
Horiz. %	113.21%	118.98%	92.76%	117.18%	106.77%	112.06%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,338,828
RPS	310.18	298.82	260.53	254.06	247.05	207.26	194.65	8.06%
YoY %	3.80%	14.70%	2.55%	2.84%	19.20%	6.48%	-	-
Horiz. %	159.35%	153.52%	133.85%	130.52%	126.92%	106.48%	100.00%	-
EPS	46.36	46.18	25.37	29.44	-4.65	44.47	48.32	-0.68%
YoY %	0.39%	82.03%	-13.82%	733.12%	-110.46%	-7.97%	-	-
Horiz. %	95.94%	95.57%	52.50%	60.93%	-9.62%	92.03%	100.00%	-
DPS	9.52	4.79	3.45	4.49	3.51	7.47	7.30	4.52%
YoY %	98.75%	38.84%	-23.16%	27.92%	-53.01%	2.33%	-	-
Horiz. %	130.41%	65.62%	47.26%	61.51%	48.08%	102.33%	100.00%	-
NAPS	5.8067	6.0371	3.8286	4.7272	4.3015	4.5139	3.9371	6.68%
YoY %	-3.82%	57.68%	-19.01%	9.90%	-4.71%	14.65%	-	-
Horiz. %	147.49%	153.34%	97.24%	120.07%	109.26%	114.65%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	-
Price	6.94	6.28	6.30	5.09	4.13	5.79	12.00	-
P/RPS	2.13	1.98	1.85	1.50	1.25	2.09	4.50	-11.71%
YoY %	7.58%	7.03%	23.33%	20.00%	-40.19%	-53.56%	-	-
Horiz. %	47.33%	44.00%	41.11%	33.33%	27.78%	46.44%	100.00%	-
P/EPS	14.24	12.80	19.02	12.94	-66.40	9.73	18.14	-3.95%
YoY %	11.25%	-32.70%	46.99%	119.49%	-782.43%	-46.36%	-	-
Horiz. %	78.50%	70.56%	104.85%	71.33%	-366.04%	53.64%	100.00%	-
EY	7.02	7.81	5.26	7.73	-1.51	10.28	5.51	4.11%
YoY %	-10.12%	48.48%	-31.95%	611.92%	-114.69%	86.57%	-	-
Horiz. %	127.40%	141.74%	95.46%	140.29%	-27.40%	186.57%	100.00%	-
DY	1.44	0.81	0.71	1.18	1.14	1.73	0.83	9.60%
YoY %	77.78%	14.08%	-39.83%	3.51%	-34.10%	108.43%	-	-
Horiz. %	173.49%	97.59%	85.54%	142.17%	137.35%	208.43%	100.00%	-
P/NAPS	1.14	0.98	1.26	0.81	0.72	0.96	2.23	-10.57%
YoY %	16.33%	-22.22%	55.56%	12.50%	-25.00%	-56.95%	-	-
Horiz. %	51.12%	43.95%	56.50%	36.32%	32.29%	43.05%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	18/04/13	12/04/12	21/04/11	20/04/10	15/04/09	14/04/08	16/04/07	-
Price	7.95	6.51	6.03	5.44	4.16	4.48	12.20	-
P/RPS	2.44	2.05	1.77	1.60	1.26	1.62	4.58	-9.95%
YoY %	19.02%	15.82%	10.62%	26.98%	-22.22%	-64.63%	-	-
Horiz. %	53.28%	44.76%	38.65%	34.93%	27.51%	35.37%	100.00%	-
P/EPS	16.32	13.27	18.20	13.83	-66.88	7.53	18.44	-2.01%
YoY %	22.98%	-27.09%	31.60%	120.68%	-988.18%	-59.16%	-	-
Horiz. %	88.50%	71.96%	98.70%	75.00%	-362.69%	40.84%	100.00%	-
EY	6.13	7.54	5.49	7.23	-1.50	13.28	5.42	2.07%
YoY %	-18.70%	37.34%	-24.07%	582.00%	-111.30%	145.02%	-	-
Horiz. %	113.10%	139.11%	101.29%	133.39%	-27.68%	245.02%	100.00%	-
DY	1.26	0.78	0.75	1.10	1.13	2.23	0.82	7.41%
YoY %	61.54%	4.00%	-31.82%	-2.65%	-49.33%	171.95%	-	-
Horiz. %	153.66%	95.12%	91.46%	134.15%	137.80%	271.95%	100.00%	-
P/NAPS	1.30	1.02	1.21	0.86	0.72	0.74	2.26	-8.79%
YoY %	27.45%	-15.70%	40.70%	19.44%	-2.70%	-67.26%	-	-
Horiz. %	57.52%	45.13%	53.54%	38.05%	31.86%	32.74%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos