[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
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 11,162,300 10,489,300 10,610,000 9,996,700 8,850,200 8,628,200 7,371,300 7.15%
PBT 1,699,600 1,499,400 2,365,500 1,318,200 1,605,000 3,497,800 736,300 14.94%
Tax -259,200 -184,400 -231,800 415,100 -343,500 -754,400 -94,000 18.39%
NP 1,440,400 1,315,000 2,133,700 1,733,300 1,261,500 2,743,400 642,300 14.39%
-
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%
-
Tax Rate 15.25% 12.30% 9.80% -31.49% 21.40% 21.57% 12.77% -
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%
-
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%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 960,804 564,401 564,302 564,413 551,647 277,754 199,742 29.89%
Div Payout % 64.84% 42.74% 26.17% 32.55% 43.37% 10.10% 31.16% -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
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%
NOSH 5,651,792 5,644,017 5,643,025 5,644,136 5,516,478 5,456,871 4,438,732 4.10%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 12.90% 12.54% 20.11% 17.34% 14.25% 31.80% 8.71% -
ROE 2.72% 2.68% 4.62% 5.12% 3.78% 7.86% 2.89% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 197.50 185.85 188.02 177.12 160.43 158.12 166.07 2.92%
EPS 26.22 23.40 38.21 30.72 23.06 50.42 11.60 14.54%
DPS 17.00 10.00 10.00 10.00 10.00 5.09 4.50 24.77%
NAPS 9.64 8.746 8.276 6.00 6.102 6.413 5.00 11.55%
Adjusted Per Share Value based on latest NOSH - 5,644,136
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 192.56 180.95 183.03 172.45 152.67 148.84 127.16 7.15%
EPS 25.56 22.78 37.20 29.91 21.94 47.46 11.06 14.96%
DPS 16.57 9.74 9.73 9.74 9.52 4.79 3.45 29.86%
NAPS 9.3987 8.5153 8.0563 5.8419 5.8068 6.0368 3.8285 16.13%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
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%
P/EPS 51.64 56.07 38.52 39.06 30.10 12.46 43.62 2.85%
EY 1.94 1.78 2.60 2.56 3.32 8.03 2.29 -2.72%
DY 1.26 0.76 0.68 0.83 1.44 0.81 0.71 10.02%
P/NAPS 1.40 1.50 1.78 2.00 1.14 0.98 1.26 1.76%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
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%
P/EPS 52.86 61.54 38.21 38.87 34.48 12.91 41.75 4.00%
EY 1.89 1.63 2.62 2.57 2.90 7.74 2.40 -3.89%
DY 1.23 0.69 0.68 0.84 1.26 0.78 0.75 8.58%
P/NAPS 1.44 1.65 1.76 1.99 1.30 1.02 1.21 2.94%

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