[TENAGA] YoY Cumulative Quarter Result on 31-May-2010 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

14-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

31-May-2010 [#3]

Profit Trend

QoQ- 64.88%

YoY- 273.34%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Cumulative Result
Revenue	27,628,500	26,513,600	23,086,700	22,450,700	21,323,000	18,012,200	17,194,400	8.21%
YoY %	4.21%	14.84%	2.83%	5.29%	18.38%	4.76%	-	-
Horiz. %	160.68%	154.20%	134.27%	130.57%	124.01%	104.76%	100.00%	-
PBT	5,707,000	4,464,700	1,653,900	3,522,200	1,283,000	3,300,400	4,436,400	4.28%
YoY %	27.82%	169.95%	-53.04%	174.53%	-61.13%	-25.61%	-	-
Horiz. %	128.64%	100.64%	37.28%	79.39%	28.92%	74.39%	100.00%	-
Tax	-1,230,700	-1,112,800	-366,900	-713,900	-563,400	-418,700	-508,600	15.85%
YoY %	-10.59%	-203.30%	48.61%	-26.71%	-34.56%	17.68%	-	-
Horiz. %	241.98%	218.80%	72.14%	140.37%	110.77%	82.32%	100.00%	-
NP	4,476,300	3,351,900	1,287,000	2,808,300	719,600	2,881,700	3,927,800	2.20%
YoY %	33.55%	160.44%	-54.17%	290.26%	-75.03%	-26.63%	-	-
Horiz. %	113.96%	85.34%	32.77%	71.50%	18.32%	73.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,442,400	3,349,500	1,304,000	2,813,500	753,600	2,876,900	3,892,700	2.22%
YoY %	32.63%	156.86%	-53.65%	273.34%	-73.81%	-26.09%	-	-
Horiz. %	114.12%	86.05%	33.50%	72.28%	19.36%	73.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.56%	24.92%	22.18%	20.27%	43.91%	12.69%	11.46%	-
YoY %	-13.48%	12.35%	9.42%	-53.84%	246.02%	10.73%	-	-
Horiz. %	188.13%	217.45%	193.54%	176.88%	383.16%	110.73%	100.00%	-
Total Cost	23,152,200	23,161,700	21,799,700	19,642,400	20,603,400	15,130,500	13,266,600	9.71%
YoY %	-0.04%	6.25%	10.98%	-4.66%	36.17%	14.05%	-	-
Horiz. %	174.51%	174.59%	164.32%	148.06%	155.30%	114.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,928,055	32,748,460	28,985,319	28,304,251	25,853,811	26,039,411	23,865,908	6.54%
YoY %	6.66%	12.98%	2.41%	9.48%	-0.71%	9.11%	-	-
Horiz. %	146.35%	137.22%	121.45%	118.60%	108.33%	109.11%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Dividend
Div	553,710	277,816	245,084	260,388	203,675	433,268	852,353	-6.93%
YoY %	99.31%	13.36%	-5.88%	27.84%	-52.99%	-49.17%	-	-
Horiz. %	64.96%	32.59%	28.75%	30.55%	23.90%	50.83%	100.00%	-
Div Payout %	12.46%	8.29%	18.79%	9.25%	27.03%	15.06%	21.90%	-
YoY %	50.30%	-55.88%	103.14%	-65.78%	79.48%	-31.23%	-	-
Horiz. %	56.89%	37.85%	85.80%	42.24%	123.42%	68.77%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Equity
Net Worth	34,928,055	32,748,460	28,985,319	28,304,251	25,853,811	26,039,411	23,865,908	6.54%
YoY %	6.66%	12.98%	2.41%	9.48%	-0.71%	9.11%	-	-
Horiz. %	146.35%	137.22%	121.45%	118.60%	108.33%	109.11%	100.00%	-
NOSH	5,537,104	5,458,076	5,446,320	4,339,811	4,333,525	4,332,680	4,261,769	4.45%
YoY %	1.45%	0.22%	25.50%	0.15%	0.02%	1.66%	-	-
Horiz. %	129.93%	128.07%	127.79%	101.83%	101.68%	101.66%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Ratio Analysis
NP Margin	16.20%	12.64%	5.57%	12.51%	3.37%	16.00%	22.84%	-
YoY %	28.16%	126.93%	-55.48%	271.22%	-78.94%	-29.95%	-	-
Horiz. %	70.93%	55.34%	24.39%	54.77%	14.75%	70.05%	100.00%	-
ROE	12.72%	10.23%	4.50%	9.94%	2.91%	11.05%	16.31%	-
YoY %	24.34%	127.33%	-54.73%	241.58%	-73.67%	-32.25%	-	-
Horiz. %	77.99%	62.72%	27.59%	60.94%	17.84%	67.75%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Per Share
RPS	498.97	485.77	423.90	517.32	492.05	415.73	403.46	3.60%
YoY %	2.72%	14.60%	-18.06%	5.14%	18.36%	3.04%	-	-
Horiz. %	123.67%	120.40%	105.07%	128.22%	121.96%	103.04%	100.00%	-
EPS	80.23	61.37	23.94	64.83	17.39	66.40	91.34	-2.13%
YoY %	30.73%	156.35%	-63.07%	272.80%	-73.81%	-27.30%	-	-
Horiz. %	87.84%	67.19%	26.21%	70.98%	19.04%	72.70%	100.00%	-
DPS	10.00	5.09	4.50	6.00	4.70	10.00	20.00	-10.90%
YoY %	96.46%	13.11%	-25.00%	27.66%	-53.00%	-50.00%	-	-
Horiz. %	50.00%	25.45%	22.50%	30.00%	23.50%	50.00%	100.00%	-
NAPS	6.308	6.00	5.322	6.522	5.966	6.01	5.60	2.00%
YoY %	5.13%	12.74%	-18.40%	9.32%	-0.73%	7.32%	-	-
Horiz. %	112.64%	107.14%	95.04%	116.46%	106.54%	107.32%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,339,866
RPS	476.61	457.37	398.26	387.29	367.83	310.72	296.61	8.21%
YoY %	4.21%	14.84%	2.83%	5.29%	18.38%	4.76%	-	-
Horiz. %	160.69%	154.20%	134.27%	130.57%	124.01%	104.76%	100.00%	-
EPS	76.63	57.78	22.49	48.53	13.00	49.63	67.15	2.22%
YoY %	32.62%	156.91%	-53.66%	273.31%	-73.81%	-26.09%	-	-
Horiz. %	114.12%	86.05%	33.49%	72.27%	19.36%	73.91%	100.00%	-
DPS	9.55	4.79	4.23	4.49	3.51	7.47	14.70	-6.93%
YoY %	99.37%	13.24%	-5.79%	27.92%	-53.01%	-49.18%	-	-
Horiz. %	64.97%	32.59%	28.78%	30.54%	23.88%	50.82%	100.00%	-
NAPS	6.0253	5.6493	5.0001	4.8826	4.4599	4.4919	4.117	6.54%
YoY %	6.66%	12.98%	2.41%	9.48%	-0.71%	9.11%	-	-
Horiz. %	146.35%	137.22%	121.45%	118.60%	108.33%	109.11%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	-
Price	8.35	6.67	7.11	5.34	5.22	4.51	11.70	-
P/RPS	1.67	1.37	1.68	1.03	1.06	1.08	2.90	-8.78%
YoY %	21.90%	-18.45%	63.11%	-2.83%	-1.85%	-62.76%	-	-
Horiz. %	57.59%	47.24%	57.93%	35.52%	36.55%	37.24%	100.00%	-
P/EPS	10.41	10.87	29.70	8.24	30.02	6.79	12.81	-3.39%
YoY %	-4.23%	-63.40%	260.44%	-72.55%	342.12%	-46.99%	-	-
Horiz. %	81.26%	84.86%	231.85%	64.32%	234.35%	53.01%	100.00%	-
EY	9.61	9.20	3.37	12.14	3.33	14.72	7.81	3.51%
YoY %	4.46%	173.00%	-72.24%	264.56%	-77.38%	88.48%	-	-
Horiz. %	123.05%	117.80%	43.15%	155.44%	42.64%	188.48%	100.00%	-
DY	1.20	0.76	0.63	1.12	0.90	2.22	1.71	-5.72%
YoY %	57.89%	20.63%	-43.75%	24.44%	-59.46%	29.82%	-	-
Horiz. %	70.18%	44.44%	36.84%	65.50%	52.63%	129.82%	100.00%	-
P/NAPS	1.32	1.11	1.34	0.82	0.87	0.75	2.09	-7.36%
YoY %	18.92%	-17.16%	63.41%	-5.75%	16.00%	-64.11%	-	-
Horiz. %	63.16%	53.11%	64.11%	39.23%	41.63%	35.89%	100.00%	-

	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	CAGR
Price Multiplier on Announcement Date
Date	18/07/13	19/07/12	21/07/11	14/07/10	22/07/09	24/07/08	13/07/07	-
Price	9.01	6.75	6.52	5.51	5.38	5.15	11.60	-
P/RPS	1.81	1.39	1.54	1.07	1.09	1.24	2.88	-7.44%
YoY %	30.22%	-9.74%	43.93%	-1.83%	-12.10%	-56.94%	-	-
Horiz. %	62.85%	48.26%	53.47%	37.15%	37.85%	43.06%	100.00%	-
P/EPS	11.23	11.00	27.23	8.50	30.94	7.76	12.70	-2.02%
YoY %	2.09%	-59.60%	220.35%	-72.53%	298.71%	-38.90%	-	-
Horiz. %	88.43%	86.61%	214.41%	66.93%	243.62%	61.10%	100.00%	-
EY	8.90	9.09	3.67	11.77	3.23	12.89	7.87	2.06%
YoY %	-2.09%	147.68%	-68.82%	264.40%	-74.94%	63.79%	-	-
Horiz. %	113.09%	115.50%	46.63%	149.56%	41.04%	163.79%	100.00%	-
DY	1.11	0.75	0.69	1.09	0.87	1.94	1.72	-7.03%
YoY %	48.00%	8.70%	-36.70%	25.29%	-55.15%	12.79%	-	-
Horiz. %	64.53%	43.60%	40.12%	63.37%	50.58%	112.79%	100.00%	-
P/NAPS	1.43	1.13	1.23	0.84	0.90	0.86	2.07	-5.97%
YoY %	26.55%	-8.13%	46.43%	-6.67%	4.65%	-58.45%	-	-
Horiz. %	69.08%	54.59%	59.42%	40.58%	43.48%	41.55%	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