[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2014 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

24-Apr-2014

Admission Sponsor

Sponsor

Financial Year

31-Aug-2014

Quarter

28-Feb-2014 [#2]

Profit Trend

QoQ- 99.06%

YoY- 29.64%

Quarter Report

Announcement Q2FY14 Final.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Cumulative Result
Revenue	22,403,900	21,166,100	21,637,100	19,569,100	17,981,000	17,322,600	15,102,500	6.78%
YoY %	5.85%	-2.18%	10.57%	8.83%	3.80%	14.70%	-	-
Horiz. %	148.35%	140.15%	143.27%	129.58%	119.06%	114.70%	100.00%	-
PBT	3,694,800	3,662,700	4,986,300	2,934,800	3,607,600	3,484,400	1,887,500	11.83%
YoY %	0.88%	-26.54%	69.90%	-18.65%	3.54%	84.60%	-	-
Horiz. %	195.75%	194.05%	264.17%	155.49%	191.13%	184.60%	100.00%	-
Tax	-465,900	-385,500	-501,600	530,900	-930,700	-817,400	-413,800	1.99%
YoY %	-20.86%	23.15%	-194.48%	157.04%	-13.86%	-97.54%	-	-
Horiz. %	112.59%	93.16%	121.22%	-128.30%	224.92%	197.54%	100.00%	-
NP	3,228,900	3,277,200	4,484,700	3,465,700	2,676,900	2,667,000	1,473,700	13.95%
YoY %	-1.47%	-26.92%	29.40%	29.47%	0.37%	80.97%	-	-
Horiz. %	219.10%	222.38%	304.32%	235.17%	181.64%	180.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,222,400	3,296,700	4,508,100	3,484,200	2,687,600	2,677,100	1,470,500	13.95%
YoY %	-2.25%	-26.87%	29.39%	29.64%	0.39%	82.05%	-	-
Horiz. %	219.14%	224.19%	306.57%	236.94%	182.77%	182.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.61%	10.53%	10.06%	-18.09%	25.80%	23.46%	21.92%	-
YoY %	19.75%	4.67%	155.61%	-170.12%	9.97%	7.03%	-	-
Horiz. %	57.53%	48.04%	45.89%	-82.53%	117.70%	107.03%	100.00%	-
Total Cost	19,175,000	17,888,900	17,152,400	16,103,400	15,304,100	14,655,600	13,628,800	5.84%
YoY %	7.19%	4.29%	6.51%	5.22%	4.42%	7.53%	-	-
Horiz. %	140.69%	131.26%	125.85%	118.16%	112.29%	107.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,488,577	49,363,018	46,706,355	33,863,748	33,661,197	34,996,579	22,194,315	16.13%
YoY %	10.38%	5.69%	37.92%	0.60%	-3.82%	57.68%	-	-
Horiz. %	245.51%	222.41%	210.44%	152.58%	151.67%	157.68%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Dividend
Div	960,898	564,406	564,359	564,395	551,642	277,767	199,748	29.89%
YoY %	70.25%	0.01%	-0.01%	2.31%	98.60%	39.06%	-	-
Horiz. %	481.06%	282.56%	282.54%	282.55%	276.17%	139.06%	100.00%	-
Div Payout %	29.82%	17.12%	12.52%	16.20%	20.53%	10.38%	13.58%	-
YoY %	74.18%	36.74%	-22.72%	-21.09%	97.78%	-23.56%	-	-
Horiz. %	219.59%	126.07%	92.19%	119.29%	151.18%	76.44%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Equity
Net Worth	54,488,577	49,363,018	46,706,355	33,863,748	33,661,197	34,996,579	22,194,315	16.13%
YoY %	10.38%	5.69%	37.92%	0.60%	-3.82%	57.68%	-	-
Horiz. %	245.51%	222.41%	210.44%	152.58%	151.67%	157.68%	100.00%	-
NOSH	5,652,341	5,644,067	5,643,590	5,643,958	5,516,420	5,457,130	4,438,863	4.10%
YoY %	0.15%	0.01%	-0.01%	2.31%	1.09%	22.94%	-	-
Horiz. %	127.34%	127.15%	127.14%	127.15%	124.28%	122.94%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Ratio Analysis
NP Margin	14.41%	15.48%	20.73%	17.71%	14.89%	15.40%	9.76%	-
YoY %	-6.91%	-25.33%	17.05%	18.94%	-3.31%	57.79%	-	-
Horiz. %	147.64%	158.61%	212.40%	181.45%	152.56%	157.79%	100.00%	-
ROE	5.91%	6.68%	9.65%	10.29%	7.98%	7.65%	6.63%	-
YoY %	-11.53%	-30.78%	-6.22%	28.95%	4.31%	15.38%	-	-
Horiz. %	89.14%	100.75%	145.55%	155.20%	120.36%	115.38%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Per Share
RPS	396.36	375.01	383.39	346.73	325.95	317.43	340.23	2.57%
YoY %	5.69%	-2.19%	10.57%	6.38%	2.68%	-6.70%	-	-
Horiz. %	116.50%	110.22%	112.69%	101.91%	95.80%	93.30%	100.00%	-
EPS	57.01	58.41	79.88	61.74	48.72	49.06	26.60	13.53%
YoY %	-2.40%	-26.88%	29.38%	26.72%	-0.69%	84.44%	-	-
Horiz. %	214.32%	219.59%	300.30%	232.11%	183.16%	184.44%	100.00%	-
DPS	17.00	10.00	10.00	10.00	10.00	5.09	4.50	24.77%
YoY %	70.00%	0.00%	0.00%	0.00%	96.46%	13.11%	-	-
Horiz. %	377.78%	222.22%	222.22%	222.22%	222.22%	113.11%	100.00%	-
NAPS	9.64	8.746	8.276	6.00	6.102	6.413	5.00	11.55%
YoY %	10.22%	5.68%	37.93%	-1.67%	-4.85%	28.26%	-	-
Horiz. %	192.80%	174.92%	165.52%	120.00%	122.04%	128.26%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Adjusted Per Share Value based on latest NOSH - 5,644,136
RPS	385.41	364.12	372.22	336.65	309.33	298.00	259.81	6.78%
YoY %	5.85%	-2.18%	10.57%	8.83%	3.80%	14.70%	-	-
Horiz. %	148.34%	140.15%	143.27%	129.58%	119.06%	114.70%	100.00%	-
EPS	55.43	56.71	77.55	59.94	46.23	46.05	25.30	13.95%
YoY %	-2.26%	-26.87%	29.38%	29.66%	0.39%	82.02%	-	-
Horiz. %	219.09%	224.15%	306.52%	236.92%	182.73%	182.02%	100.00%	-
DPS	16.53	9.71	9.71	9.71	9.49	4.78	3.44	29.87%
YoY %	70.24%	0.00%	0.00%	2.32%	98.54%	38.95%	-	-
Horiz. %	480.52%	282.27%	282.27%	282.27%	275.87%	138.95%	100.00%	-
NAPS	9.3737	8.4919	8.0349	5.8256	5.7907	6.0205	3.8181	16.13%
YoY %	10.38%	5.69%	37.92%	0.60%	-3.82%	57.68%	-	-
Horiz. %	245.51%	222.41%	210.44%	152.58%	151.66%	157.68%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/17	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	-
Price	13.54	13.12	14.72	12.00	6.94	6.28	6.30	-
P/RPS	3.42	3.50	3.84	3.46	2.13	1.98	1.85	10.77%
YoY %	-2.29%	-8.85%	10.98%	62.44%	7.58%	7.03%	-	-
Horiz. %	184.86%	189.19%	207.57%	187.03%	115.14%	107.03%	100.00%	-
P/EPS	23.75	22.46	18.43	19.44	14.24	12.80	19.02	3.76%
YoY %	5.74%	21.87%	-5.20%	36.52%	11.25%	-32.70%	-	-
Horiz. %	124.87%	118.09%	96.90%	102.21%	74.87%	67.30%	100.00%	-
EY	4.21	4.45	5.43	5.14	7.02	7.81	5.26	-3.63%
YoY %	-5.39%	-18.05%	5.64%	-26.78%	-10.12%	48.48%	-	-
Horiz. %	80.04%	84.60%	103.23%	97.72%	133.46%	148.48%	100.00%	-
DY	1.26	0.76	0.68	0.83	1.44	0.81	0.71	10.02%
YoY %	65.79%	11.76%	-18.07%	-42.36%	77.78%	14.08%	-	-
Horiz. %	177.46%	107.04%	95.77%	116.90%	202.82%	114.08%	100.00%	-
P/NAPS	1.40	1.50	1.78	2.00	1.14	0.98	1.26	1.76%
YoY %	-6.67%	-15.73%	-11.00%	75.44%	16.33%	-22.22%	-	-
Horiz. %	111.11%	119.05%	141.27%	158.73%	90.48%	77.78%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Price Multiplier on Announcement Date
Date	27/04/17	27/04/16	27/04/15	24/04/14	18/04/13	12/04/12	21/04/11	-
Price	13.86	14.40	14.60	11.94	7.95	6.51	6.03	-
P/RPS	3.50	3.84	3.81	3.44	2.44	2.05	1.77	12.02%
YoY %	-8.85%	0.79%	10.76%	40.98%	19.02%	15.82%	-	-
Horiz. %	197.74%	216.95%	215.25%	194.35%	137.85%	115.82%	100.00%	-
P/EPS	24.31	24.65	18.28	19.34	16.32	13.27	18.20	4.93%
YoY %	-1.38%	34.85%	-5.48%	18.50%	22.98%	-27.09%	-	-
Horiz. %	133.57%	135.44%	100.44%	106.26%	89.67%	72.91%	100.00%	-
EY	4.11	4.06	5.47	5.17	6.13	7.54	5.49	-4.70%
YoY %	1.23%	-25.78%	5.80%	-15.66%	-18.70%	37.34%	-	-
Horiz. %	74.86%	73.95%	99.64%	94.17%	111.66%	137.34%	100.00%	-
DY	1.23	0.69	0.68	0.84	1.26	0.78	0.75	8.58%
YoY %	78.26%	1.47%	-19.05%	-33.33%	61.54%	4.00%	-	-
Horiz. %	164.00%	92.00%	90.67%	112.00%	168.00%	104.00%	100.00%	-
P/NAPS	1.44	1.65	1.76	1.99	1.30	1.02	1.21	2.94%
YoY %	-12.73%	-6.25%	-11.56%	53.08%	27.45%	-15.70%	-	-
Horiz. %	119.01%	136.36%	145.45%	164.46%	107.44%	84.30%	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