[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	387.12	365.73	373.87	338.14	310.70	299.32	260.96	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	55.68	56.96	77.90	60.20	46.44	46.26	25.41	13.95%
YoY %	-2.25%	-26.88%	29.40%	29.63%	0.39%	82.05%	-	-
Horiz. %	219.13%	224.16%	306.57%	236.91%	182.76%	182.05%	100.00%	-
DPS	16.60	9.75	9.75	9.75	9.53	4.80	3.45	29.90%
YoY %	70.26%	0.00%	0.00%	2.31%	98.54%	39.13%	-	-
Horiz. %	481.16%	282.61%	282.61%	282.61%	276.23%	139.13%	100.00%	-
NAPS	9.4151	8.5295	8.0704	5.8514	5.8164	6.0471	3.835	16.13%
YoY %	10.38%	5.69%	37.92%	0.60%	-3.82%	57.68%	-	-
Horiz. %	245.50%	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
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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:50:00

EMA 5

5 Mins

BUY

2024-05-20 16:35:00

EMA 5

5 Mins

SELL

2024-05-20 16:25:00

EMA 5

5 Mins

BUY

2024-05-20 15:30:00

EMA 5

10 Mins

SELL

2024-05-20 15:30:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

324

PTRANS

PERAK TRANSIT BERHAD

320

MBSB

MALAYSIA BUILDING SOCIETY BHD

291

TOPGLOV

TOP GLOVE CORPORATION BHD

268

YTLPOWR

YTL POWER INTERNATIONAL BHD

243

PBBANK

PUBLIC BANK BHD

215

DNEX

DAGANG NEXCHANGE BERHAD

213

GENTING

GENTING BHD

210

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More