[TENAGA] YoY Cumulative Quarter Result on 31-May-2013 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 65.29%
YoY- 32.63%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 33,294,800 31,542,800 31,069,000 27,628,500 26,513,600 23,086,700 22,450,700 6.78%
PBT 6,194,500 5,721,200 4,804,900 5,707,000 4,464,700 1,653,900 3,522,200 9.85%
Tax -610,100 -469,900 299,900 -1,230,700 -1,112,800 -366,900 -713,900 -2.58%
NP 5,584,400 5,251,300 5,104,800 4,476,300 3,351,900 1,287,000 2,808,300 12.12%
-
NP to SH 5,605,400 5,297,500 5,111,100 4,442,400 3,349,500 1,304,000 2,813,500 12.16%
-
Tax Rate 9.85% 8.21% -6.24% 21.56% 24.92% 22.18% 20.27% -
Total Cost 27,710,400 26,291,500 25,964,200 23,152,200 23,161,700 21,799,700 19,642,400 5.89%
-
Net Worth 51,081,829 46,728,270 33,862,533 34,928,055 32,748,460 28,985,319 28,304,251 10.33%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 564,377 564,344 564,375 553,710 277,816 245,084 260,388 13.74%
Div Payout % 10.07% 10.65% 11.04% 12.46% 8.29% 18.79% 9.25% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 51,081,829 46,728,270 33,862,533 34,928,055 32,748,460 28,985,319 28,304,251 10.33%
NOSH 5,643,777 5,643,442 5,643,755 5,537,104 5,458,076 5,446,320 4,339,811 4.47%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 16.77% 16.65% 16.43% 16.20% 12.64% 5.57% 12.51% -
ROE 10.97% 11.34% 15.09% 12.72% 10.23% 4.50% 9.94% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 589.94 558.93 550.50 498.97 485.77 423.90 517.32 2.21%
EPS 99.32 93.87 90.56 80.23 61.37 23.94 64.83 7.36%
DPS 10.00 10.00 10.00 10.00 5.09 4.50 6.00 8.87%
NAPS 9.051 8.2801 6.00 6.308 6.00 5.322 6.522 5.60%
Adjusted Per Share Value based on latest NOSH - 5,537,463
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 572.77 542.63 534.48 475.29 456.11 397.16 386.22 6.78%
EPS 96.43 91.13 87.93 76.42 57.62 22.43 48.40 12.16%
DPS 9.71 9.71 9.71 9.53 4.78 4.22 4.48 13.74%
NAPS 8.7876 8.0387 5.8254 6.0087 5.6337 4.9863 4.8692 10.33%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 13.98 13.36 12.06 8.35 6.67 7.11 5.34 -
P/RPS 2.37 2.39 2.19 1.67 1.37 1.68 1.03 14.88%
P/EPS 14.08 14.23 13.32 10.41 10.87 29.70 8.24 9.33%
EY 7.10 7.03 7.51 9.61 9.20 3.37 12.14 -8.54%
DY 0.72 0.75 0.83 1.20 0.76 0.63 1.12 -7.09%
P/NAPS 1.54 1.61 2.01 1.32 1.11 1.34 0.82 11.06%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 16/07/14 18/07/13 19/07/12 21/07/11 14/07/10 -
Price 14.32 12.12 12.46 9.01 6.75 6.52 5.51 -
P/RPS 2.43 2.17 2.26 1.81 1.39 1.54 1.07 14.63%
P/EPS 14.42 12.91 13.76 11.23 11.00 27.23 8.50 9.20%
EY 6.94 7.75 7.27 8.90 9.09 3.67 11.77 -8.42%
DY 0.70 0.83 0.80 1.11 0.75 0.69 1.09 -7.10%
P/NAPS 1.58 1.46 2.08 1.43 1.13 1.23 0.84 11.09%

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
Post a Comment