[TENAGA] YoY 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- 41.6%

YoY- 48.25%

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
Quarter Result
Revenue	8,850,200	8,628,200	7,371,300	7,389,100	6,906,600	5,972,500	5,682,000	7.65%
YoY %	2.57%	17.05%	-0.24%	6.99%	15.64%	5.11%	-	-
Horiz. %	155.76%	151.85%	129.73%	130.04%	121.55%	105.11%	100.00%	-
PBT	1,605,000	3,497,800	736,300	1,262,300	815,400	1,216,800	1,651,100	-0.47%
YoY %	-54.11%	375.05%	-41.67%	54.81%	-32.99%	-26.30%	-	-
Horiz. %	97.21%	211.85%	44.59%	76.45%	49.39%	73.70%	100.00%	-
Tax	-343,500	-754,400	-94,000	-260,800	-160,900	-147,600	-76,300	28.46%
YoY %	54.47%	-702.55%	63.96%	-62.09%	-9.01%	-93.45%	-	-
Horiz. %	450.20%	988.73%	123.20%	341.81%	210.88%	193.45%	100.00%	-
NP	1,261,500	2,743,400	642,300	1,001,500	654,500	1,069,200	1,574,800	-3.62%
YoY %	-54.02%	327.12%	-35.87%	53.02%	-38.79%	-32.11%	-	-
Horiz. %	80.11%	174.21%	40.79%	63.60%	41.56%	67.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,272,100	2,751,200	641,100	1,000,100	674,600	1,063,200	1,554,800	-3.28%
YoY %	-53.76%	329.14%	-35.90%	48.25%	-36.55%	-31.62%	-	-
Horiz. %	81.82%	176.95%	41.23%	64.32%	43.39%	68.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.40%	21.57%	12.77%	20.66%	19.73%	12.13%	4.62%	-
YoY %	-0.79%	68.91%	-38.19%	4.71%	62.65%	162.55%	-	-
Horiz. %	463.20%	466.88%	276.41%	447.19%	427.06%	262.55%	100.00%	-
Total Cost	7,588,700	5,884,800	6,729,000	6,387,600	6,252,100	4,903,300	4,107,200	10.76%
YoY %	28.95%	-12.55%	5.34%	2.17%	27.51%	19.38%	-	-
Horiz. %	184.77%	143.28%	163.83%	155.52%	152.22%	119.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,661,555	34,994,917	22,193,662	27,404,042	24,950,661	26,168,409	23,086,424	6.48%
YoY %	-3.81%	57.68%	-19.01%	9.83%	-4.65%	13.35%	-	-
Horiz. %	145.81%	151.58%	96.13%	118.70%	108.08%	113.35%	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	551,647	277,754	199,742	260,329	203,767	433,251	428,319	4.30%
YoY %	98.61%	39.06%	-23.27%	27.76%	-52.97%	1.15%	-	-
Horiz. %	128.79%	64.85%	46.63%	60.78%	47.57%	101.15%	100.00%	-
Div Payout %	43.37%	10.10%	31.16%	26.03%	30.21%	40.75%	27.55%	-
YoY %	329.41%	-67.59%	19.71%	-13.84%	-25.87%	47.91%	-	-
Horiz. %	157.42%	36.66%	113.10%	94.48%	109.66%	147.91%	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	33,661,555	34,994,917	22,193,662	27,404,042	24,950,661	26,168,409	23,086,424	6.48%
YoY %	-3.81%	57.68%	-19.01%	9.83%	-4.65%	13.35%	-	-
Horiz. %	145.81%	151.58%	96.13%	118.70%	108.08%	113.35%	100.00%	-
NOSH	5,516,478	5,456,871	4,438,732	4,338,828	4,335,475	4,332,518	4,283,195	4.30%
YoY %	1.09%	22.94%	2.30%	0.08%	0.07%	1.15%	-	-
Horiz. %	128.79%	127.40%	103.63%	101.30%	101.22%	101.15%	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	14.25%	31.80%	8.71%	13.55%	9.48%	17.90%	27.72%	-
YoY %	-55.19%	265.10%	-35.72%	42.93%	-47.04%	-35.43%	-	-
Horiz. %	51.41%	114.72%	31.42%	48.88%	34.20%	64.57%	100.00%	-
ROE	3.78%	7.86%	2.89%	3.65%	2.70%	4.06%	6.73%	-
YoY %	-51.91%	171.97%	-20.82%	35.19%	-33.50%	-39.67%	-	-
Horiz. %	56.17%	116.79%	42.94%	54.23%	40.12%	60.33%	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	160.43	158.12	166.07	170.30	159.30	137.85	132.66	3.21%
YoY %	1.46%	-4.79%	-2.48%	6.91%	15.56%	3.91%	-	-
Horiz. %	120.93%	119.19%	125.18%	128.37%	120.08%	103.91%	100.00%	-
EPS	23.06	50.42	11.60	23.05	15.56	24.54	36.30	-7.27%
YoY %	-54.26%	334.66%	-49.67%	48.14%	-36.59%	-32.40%	-	-
Horiz. %	63.53%	138.90%	31.96%	63.50%	42.87%	67.60%	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	152.25	148.43	126.81	127.12	118.82	102.75	97.75	7.65%
YoY %	2.57%	17.05%	-0.24%	6.99%	15.64%	5.12%	-	-
Horiz. %	155.75%	151.85%	129.73%	130.05%	121.55%	105.12%	100.00%	-
EPS	21.88	47.33	11.03	17.21	11.61	18.29	26.75	-3.29%
YoY %	-53.77%	329.10%	-35.91%	48.23%	-36.52%	-31.63%	-	-
Horiz. %	81.79%	176.93%	41.23%	64.34%	43.40%	68.37%	100.00%	-
DPS	9.49	4.78	3.44	4.48	3.51	7.45	7.37	4.29%
YoY %	98.54%	38.95%	-23.21%	27.64%	-52.89%	1.09%	-	-
Horiz. %	128.77%	64.86%	46.68%	60.79%	47.63%	101.09%	100.00%	-
NAPS	5.791	6.0203	3.8181	4.7144	4.2924	4.5019	3.9717	6.48%
YoY %	-3.81%	57.68%	-19.01%	9.83%	-4.65%	13.35%	-	-
Horiz. %	145.81%	151.58%	96.13%	118.70%	108.07%	113.35%	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	4.33	3.97	3.79	2.99	2.59	4.20	9.05	-11.55%
YoY %	9.07%	4.75%	26.76%	15.44%	-38.33%	-53.59%	-	-
Horiz. %	47.85%	43.87%	41.88%	33.04%	28.62%	46.41%	100.00%	-
P/EPS	30.10	12.46	43.62	22.08	26.54	23.59	33.06	-1.54%
YoY %	141.57%	-71.44%	97.55%	-16.80%	12.51%	-28.64%	-	-
Horiz. %	91.05%	37.69%	131.94%	66.79%	80.28%	71.36%	100.00%	-
EY	3.32	8.03	2.29	4.53	3.77	4.24	3.02	1.58%
YoY %	-58.66%	250.66%	-49.45%	20.16%	-11.08%	40.40%	-	-
Horiz. %	109.93%	265.89%	75.83%	150.00%	124.83%	140.40%	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	4.96	4.12	3.63	3.19	2.61	3.25	9.20	-9.77%
YoY %	20.39%	13.50%	13.79%	22.22%	-19.69%	-64.67%	-	-
Horiz. %	53.91%	44.78%	39.46%	34.67%	28.37%	35.33%	100.00%	-
P/EPS	34.48	12.91	41.75	23.60	26.74	18.26	33.61	0.42%
YoY %	167.08%	-69.08%	76.91%	-11.74%	46.44%	-45.67%	-	-
Horiz. %	102.59%	38.41%	124.22%	70.22%	79.56%	54.33%	100.00%	-
EY	2.90	7.74	2.40	4.24	3.74	5.48	2.98	-0.45%
YoY %	-62.53%	222.50%	-43.40%	13.37%	-31.75%	83.89%	-	-
Horiz. %	97.32%	259.73%	80.54%	142.28%	125.50%	183.89%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-03 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-07-03 16:30:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-07-03 16:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-07-03 15:25:00

TURTLE SYSTEM 20

5 Mins

BUY

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

911

MPI

MALAYSIAN PACIFIC INDUSTRIES

878

PTRANS

PERAK TRANSIT BERHAD

871

HLIND

HONG LEONG INDUSTRIES BHD

838

YTLPOWR

YTL POWER INTERNATIONAL BHD

811

JCY

JCY INTERNATIONAL BERHAD

781

GENTING

GENTING BHD

661

PBBANK

PUBLIC BANK BHD

539

NOTION

NOTION VTEC BHD

530

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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