[TENAGA] YoY Quarter Result on 30-Nov-2013 [#1]

Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 88.63%
YoY- 23.65%
Quarter Report
View:
Show?
Quarter Result
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 0 10,676,800 11,027,100 9,572,400 9,130,800 8,694,400 7,731,200 -
PBT 0 2,163,300 2,620,800 1,616,600 2,002,600 -13,400 1,002,400 -
Tax 0 -201,100 -269,800 115,800 -587,200 -63,000 -283,900 -
NP 0 1,962,200 2,351,000 1,732,400 1,415,400 -76,400 718,500 -
-
NP to SH 0 1,976,000 2,351,900 1,750,300 1,415,500 -74,100 716,500 -
-
Tax Rate - 9.30% 10.29% -7.16% 29.32% - 28.32% -
Total Cost 0 8,714,600 8,676,100 7,840,000 7,715,400 8,770,800 7,012,700 -
-
Net Worth 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 -
Dividend
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 -
NOSH 5,651,792 5,644,101 5,644,108 5,643,786 5,505,640 5,453,883 4,352,259 4.20%
Ratio Analysis
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 0.00% 18.38% 21.32% 18.10% 15.50% -0.88% 9.29% -
ROE 0.00% 4.02% 5.16% 4.75% 4.27% -0.25% 2.74% -
Per Share
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 0.00 189.17 195.37 169.61 165.84 159.42 177.64 -
EPS 0.00 35.01 41.67 31.01 25.71 -1.36 13.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 8.714 8.08 6.529 6.019 5.453 6.00 -
Adjusted Per Share Value based on latest NOSH - 5,643,786
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 0.00 183.67 189.70 164.67 157.08 149.57 133.00 -
EPS 0.00 33.99 40.46 30.11 24.35 -1.27 12.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 8.4609 7.8453 6.339 5.7008 5.1162 4.4923 -
Price Multiplier on Financial Quarter End Date
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 31/03/17 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 13.72 13.36 14.26 9.86 6.94 5.65 5.44 -
P/RPS 0.00 7.06 7.30 5.81 4.18 3.54 3.06 -
P/EPS 0.00 38.16 34.22 31.79 26.99 -415.85 33.04 -
EY 0.00 2.62 2.92 3.15 3.70 -0.24 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.53 1.76 1.51 1.15 1.04 0.91 -
Price Multiplier on Announcement Date
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date - 28/01/16 22/01/15 23/01/14 23/01/13 17/01/12 19/01/11 -
Price 0.00 13.20 14.52 11.50 6.96 6.23 6.49 -
P/RPS 0.00 6.98 7.43 6.78 4.20 3.91 3.65 -
P/EPS 0.00 37.70 34.85 37.08 27.07 -458.54 39.42 -
EY 0.00 2.65 2.87 2.70 3.69 -0.22 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.51 1.80 1.76 1.16 1.14 1.08 -

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