[TENAGA] YoY Quarter Result on 28-Feb-2013 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -10.13%
YoY- -53.76%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 10,489,300 10,610,000 9,996,700 8,850,200 8,628,200 7,371,300 7,389,100 6.00%
PBT 1,499,400 2,365,500 1,318,200 1,605,000 3,497,800 736,300 1,262,300 2.90%
Tax -184,400 -231,800 415,100 -343,500 -754,400 -94,000 -260,800 -5.60%
NP 1,315,000 2,133,700 1,733,300 1,261,500 2,743,400 642,300 1,001,500 4.63%
-
NP to SH 1,320,700 2,156,200 1,733,900 1,272,100 2,751,200 641,100 1,000,100 4.73%
-
Tax Rate 12.30% 9.80% -31.49% 21.40% 21.57% 12.77% 20.66% -
Total Cost 9,174,300 8,476,300 8,263,400 7,588,700 5,884,800 6,729,000 6,387,600 6.21%
-
Net Worth 49,362,575 46,701,679 33,864,819 33,661,555 34,994,917 22,193,662 27,404,042 10.29%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 564,401 564,302 564,413 551,647 277,754 199,742 260,329 13.75%
Div Payout % 42.74% 26.17% 32.55% 43.37% 10.10% 31.16% 26.03% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Net Worth 49,362,575 46,701,679 33,864,819 33,661,555 34,994,917 22,193,662 27,404,042 10.29%
NOSH 5,644,017 5,643,025 5,644,136 5,516,478 5,456,871 4,438,732 4,338,828 4.47%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 12.54% 20.11% 17.34% 14.25% 31.80% 8.71% 13.55% -
ROE 2.68% 4.62% 5.12% 3.78% 7.86% 2.89% 3.65% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 185.85 188.02 177.12 160.43 158.12 166.07 170.30 1.46%
EPS 23.40 38.21 30.72 23.06 50.42 11.60 23.05 0.25%
DPS 10.00 10.00 10.00 10.00 5.09 4.50 6.00 8.87%
NAPS 8.746 8.276 6.00 6.102 6.413 5.00 6.316 5.56%
Adjusted Per Share Value based on latest NOSH - 5,516,478
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 180.45 182.52 171.97 152.25 148.43 126.81 127.11 6.00%
EPS 22.72 37.09 29.83 21.88 47.33 11.03 17.20 4.74%
DPS 9.71 9.71 9.71 9.49 4.78 3.44 4.48 13.74%
NAPS 8.4918 8.0341 5.8258 5.7908 6.0202 3.818 4.7143 10.29%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 13.12 14.72 12.00 6.94 6.28 6.30 5.09 -
P/RPS 7.06 7.83 6.78 4.33 3.97 3.79 2.99 15.38%
P/EPS 56.07 38.52 39.06 30.10 12.46 43.62 22.08 16.78%
EY 1.78 2.60 2.56 3.32 8.03 2.29 4.53 -14.40%
DY 0.76 0.68 0.83 1.44 0.81 0.71 1.18 -7.06%
P/NAPS 1.50 1.78 2.00 1.14 0.98 1.26 0.81 10.80%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Date 27/04/16 27/04/15 24/04/14 18/04/13 12/04/12 21/04/11 20/04/10 -
Price 14.40 14.60 11.94 7.95 6.51 6.03 5.44 -
P/RPS 7.75 7.77 6.74 4.96 4.12 3.63 3.19 15.92%
P/EPS 61.54 38.21 38.87 34.48 12.91 41.75 23.60 17.30%
EY 1.63 2.62 2.57 2.90 7.74 2.40 4.24 -14.71%
DY 0.69 0.68 0.84 1.26 0.78 0.75 1.10 -7.47%
P/NAPS 1.65 1.76 1.99 1.30 1.02 1.21 0.86 11.46%

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