[TENAGA] YoY Quarter Result on 31-Aug-2011 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -88.95%
YoY- -160.99%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 11,723,400 9,502,900 9,334,800 9,154,500 8,070,200 7,462,600 6,743,100 9.65%
PBT 2,309,800 228,500 1,356,400 -497,200 700,700 260,100 -275,200 -
Tax -987,800 688,400 -289,200 174,700 -144,900 -126,700 -6,100 133.37%
NP 1,322,000 916,900 1,067,200 -322,500 555,800 133,400 -281,300 -
-
NP to SH 1,355,900 927,900 1,061,000 -338,600 555,200 164,300 -282,900 -
-
Tax Rate 42.77% -301.27% 21.32% - 20.68% 48.71% - -
Total Cost 10,401,400 8,586,000 8,267,600 9,477,000 7,514,400 7,329,200 7,024,400 6.75%
-
Net Worth 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 9.08%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 1,072,080 835,279 819,875 - 868,903 566,596 433,231 16.29%
Div Payout % 79.07% 90.02% 77.27% - 156.50% 344.85% 0.00% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 9.08%
NOSH 5,642,530 5,568,527 5,465,834 5,448,979 4,344,519 4,335,092 4,332,312 4.50%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 11.28% 9.65% 11.43% -3.52% 6.89% 1.79% -4.17% -
ROE 3.14% 2.78% 3.24% -1.12% 2.13% 0.63% -1.10% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 207.77 170.65 170.78 168.00 185.76 172.14 155.65 4.92%
EPS 24.03 16.65 19.42 -6.21 10.22 3.79 -6.53 -
DPS 19.00 15.00 15.00 0.00 20.00 13.07 10.00 11.28%
NAPS 7.659 6.00 6.00 5.531 6.00 5.996 5.92 4.38%
Adjusted Per Share Value based on latest NOSH - 5,448,979
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 201.68 163.48 160.59 157.48 138.83 128.38 116.00 9.65%
EPS 23.33 15.96 18.25 -5.82 9.55 2.83 -4.87 -
DPS 18.44 14.37 14.10 0.00 14.95 9.75 7.45 16.29%
NAPS 7.4345 5.7477 5.6417 5.1847 4.4843 4.4716 4.4121 9.08%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 12.38 8.73 6.84 5.25 5.67 5.13 5.06 -
P/RPS 5.96 5.12 4.01 3.12 3.05 2.98 3.25 10.63%
P/EPS 51.52 52.39 35.24 -84.49 44.37 135.36 -77.49 -
EY 1.94 1.91 2.84 -1.18 2.25 0.74 -1.29 -
DY 1.53 1.72 2.19 0.00 3.53 2.55 1.98 -4.20%
P/NAPS 1.62 1.45 1.14 0.95 0.95 0.86 0.85 11.34%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 31/10/14 31/10/13 31/10/12 28/10/11 28/10/10 26/10/09 16/10/08 -
Price 13.36 9.43 6.95 5.86 5.68 5.43 4.22 -
P/RPS 6.43 5.53 4.07 3.49 3.06 3.15 2.71 15.48%
P/EPS 55.60 56.59 35.80 -94.30 44.45 143.27 -64.62 -
EY 1.80 1.77 2.79 -1.06 2.25 0.70 -1.55 -
DY 1.42 1.59 2.16 0.00 3.52 2.41 2.37 -8.17%
P/NAPS 1.74 1.57 1.16 1.06 0.95 0.91 0.71 16.10%

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