[TENAGA] YoY 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- -0.94%

YoY- 36.3%

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
Quarter Result
Revenue	11,162,300	10,489,300	10,610,000	9,996,700	8,850,200	8,628,200	7,371,300	7.15%
YoY %	6.42%	-1.14%	6.14%	12.95%	2.57%	17.05%	-	-
Horiz. %	151.43%	142.30%	143.94%	135.62%	120.06%	117.05%	100.00%	-
PBT	1,699,600	1,499,400	2,365,500	1,318,200	1,605,000	3,497,800	736,300	14.94%
YoY %	13.35%	-36.61%	79.45%	-17.87%	-54.11%	375.05%	-	-
Horiz. %	230.83%	203.64%	321.27%	179.03%	217.98%	475.05%	100.00%	-
Tax	-259,200	-184,400	-231,800	415,100	-343,500	-754,400	-94,000	18.39%
YoY %	-40.56%	20.45%	-155.84%	220.84%	54.47%	-702.55%	-	-
Horiz. %	275.74%	196.17%	246.60%	-441.60%	365.43%	802.55%	100.00%	-
NP	1,440,400	1,315,000	2,133,700	1,733,300	1,261,500	2,743,400	642,300	14.39%
YoY %	9.54%	-38.37%	23.10%	37.40%	-54.02%	327.12%	-	-
Horiz. %	224.26%	204.73%	332.20%	269.86%	196.40%	427.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,481,900	1,320,700	2,156,200	1,733,900	1,272,100	2,751,200	641,100	14.97%
YoY %	12.21%	-38.75%	24.36%	36.30%	-53.76%	329.14%	-	-
Horiz. %	231.15%	206.01%	336.33%	270.46%	198.42%	429.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.25%	12.30%	9.80%	-31.49%	21.40%	21.57%	12.77%	-
YoY %	23.98%	25.51%	131.12%	-247.15%	-0.79%	68.91%	-	-
Horiz. %	119.42%	96.32%	76.74%	-246.59%	167.58%	168.91%	100.00%	-
Total Cost	9,721,900	9,174,300	8,476,300	8,263,400	7,588,700	5,884,800	6,729,000	6.31%
YoY %	5.97%	8.23%	2.58%	8.89%	28.95%	-12.55%	-	-
Horiz. %	144.48%	136.34%	125.97%	122.80%	112.78%	87.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,483,283	49,362,575	46,701,679	33,864,819	33,661,555	34,994,917	22,193,662	16.13%
YoY %	10.37%	5.70%	37.91%	0.60%	-3.81%	57.68%	-	-
Horiz. %	245.49%	222.42%	210.43%	152.59%	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	960,804	564,401	564,302	564,413	551,647	277,754	199,742	29.89%
YoY %	70.23%	0.02%	-0.02%	2.31%	98.61%	39.06%	-	-
Horiz. %	481.02%	282.57%	282.52%	282.57%	276.18%	139.06%	100.00%	-
Div Payout %	64.84%	42.74%	26.17%	32.55%	43.37%	10.10%	31.16%	-
YoY %	51.71%	63.32%	-19.60%	-24.95%	329.41%	-67.59%	-	-
Horiz. %	208.09%	137.16%	83.99%	104.46%	139.18%	32.41%	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	54,483,283	49,362,575	46,701,679	33,864,819	33,661,555	34,994,917	22,193,662	16.13%
YoY %	10.37%	5.70%	37.91%	0.60%	-3.81%	57.68%	-	-
Horiz. %	245.49%	222.42%	210.43%	152.59%	151.67%	157.68%	100.00%	-
NOSH	5,651,792	5,644,017	5,643,025	5,644,136	5,516,478	5,456,871	4,438,732	4.10%
YoY %	0.14%	0.02%	-0.02%	2.31%	1.09%	22.94%	-	-
Horiz. %	127.33%	127.15%	127.13%	127.16%	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	12.90%	12.54%	20.11%	17.34%	14.25%	31.80%	8.71%	-
YoY %	2.87%	-37.64%	15.97%	21.68%	-55.19%	265.10%	-	-
Horiz. %	148.11%	143.97%	230.88%	199.08%	163.61%	365.10%	100.00%	-
ROE	2.72%	2.68%	4.62%	5.12%	3.78%	7.86%	2.89%	-
YoY %	1.49%	-41.99%	-9.77%	35.45%	-51.91%	171.97%	-	-
Horiz. %	94.12%	92.73%	159.86%	177.16%	130.80%	271.97%	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	197.50	185.85	188.02	177.12	160.43	158.12	166.07	2.92%
YoY %	6.27%	-1.15%	6.15%	10.40%	1.46%	-4.79%	-	-
Horiz. %	118.93%	111.91%	113.22%	106.65%	96.60%	95.21%	100.00%	-
EPS	26.22	23.40	38.21	30.72	23.06	50.42	11.60	14.54%
YoY %	12.05%	-38.76%	24.38%	33.22%	-54.26%	334.66%	-	-
Horiz. %	226.03%	201.72%	329.40%	264.83%	198.79%	434.66%	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	192.87	181.25	183.33	172.73	152.92	149.09	127.37	7.15%
YoY %	6.41%	-1.13%	6.14%	12.95%	2.57%	17.05%	-	-
Horiz. %	151.42%	142.30%	143.93%	135.61%	120.06%	117.05%	100.00%	-
EPS	25.61	22.82	37.26	29.96	21.98	47.54	11.08	14.97%
YoY %	12.23%	-38.75%	24.37%	36.31%	-53.77%	329.06%	-	-
Horiz. %	231.14%	205.96%	336.28%	270.40%	198.38%	429.06%	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	9.4142	8.5294	8.0696	5.8515	5.8164	6.0468	3.8349	16.13%
YoY %	10.37%	5.70%	37.91%	0.60%	-3.81%	57.68%	-	-
Horiz. %	245.49%	222.42%	210.43%	152.59%	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	6.86	7.06	7.83	6.78	4.33	3.97	3.79	10.38%
YoY %	-2.83%	-9.83%	15.49%	56.58%	9.07%	4.75%	-	-
Horiz. %	181.00%	186.28%	206.60%	178.89%	114.25%	104.75%	100.00%	-
P/EPS	51.64	56.07	38.52	39.06	30.10	12.46	43.62	2.85%
YoY %	-7.90%	45.56%	-1.38%	29.77%	141.57%	-71.44%	-	-
Horiz. %	118.39%	128.54%	88.31%	89.55%	69.01%	28.56%	100.00%	-
EY	1.94	1.78	2.60	2.56	3.32	8.03	2.29	-2.72%
YoY %	8.99%	-31.54%	1.56%	-22.89%	-58.66%	250.66%	-	-
Horiz. %	84.72%	77.73%	113.54%	111.79%	144.98%	350.66%	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	7.02	7.75	7.77	6.74	4.96	4.12	3.63	11.60%
YoY %	-9.42%	-0.26%	15.28%	35.89%	20.39%	13.50%	-	-
Horiz. %	193.39%	213.50%	214.05%	185.67%	136.64%	113.50%	100.00%	-
P/EPS	52.86	61.54	38.21	38.87	34.48	12.91	41.75	4.00%
YoY %	-14.10%	61.06%	-1.70%	12.73%	167.08%	-69.08%	-	-
Horiz. %	126.61%	147.40%	91.52%	93.10%	82.59%	30.92%	100.00%	-
EY	1.89	1.63	2.62	2.57	2.90	7.74	2.40	-3.89%
YoY %	15.95%	-37.79%	1.95%	-11.38%	-62.53%	222.50%	-	-
Horiz. %	78.75%	67.92%	109.17%	107.08%	120.83%	322.50%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 12:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-03 12:10:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 10:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 10:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-03 09:30:00

ADX

30 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

319

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

311

MYEG

MY E.G. SERVICES BHD

266

CAPITALA

CAPITAL A BERHAD

233

DNEX

DAGANG NEXCHANGE BERHAD

209

YTL

YTL CORPORATION BHD

208

PBBANK

PUBLIC BANK BHD

208

Daily Stocks

HSI-CXG

0.165

+0.04

211,611,800

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.235

-0.035

92,875,600

FITTERS

0.05

0.00

88,866,800

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.075

0.00

73,836,500

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.125

-0.005

55,822,400

EPICON

0.435

-0.035

37,201,100

HSI-HS2

0.13

-0.03

34,699,900

More active Stocks

MPI

31.06

+0.64

93,700

AJI

20.34

+0.60

779,900

DLADY

34.22

+0.52

13,100

TENAGA

12.32

+0.30

6,736,300

NESTLE

128.20

+0.30

12,500

SAM

5.06

+0.23

297,200

HUMEIND-LA

4.10

+0.22

3,400

F&N

32.02

+0.20

203,400

MCEMENT

5.17

+0.18

1,346,900

PETGAS

18.10

+0.18

202,100

More gainer Stocks

ALLIANZ

21.02

-0.26

3,800

HSI-HWB

0.22

-0.25

235,400

APOLLO

6.85

-0.19

185,000

GESHEN

4.04

-0.15

73,300

NIO-C8

0.025

-0.14

32,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

HSI-HS6

0.575

-0.095

108,000

GASMSIA

3.46

-0.09

614,800

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