[TENAGA] YoY Quarter Result on 31-Aug-2012 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 57.79%
YoY- 413.35%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Revenue 11,744,000 11,723,400 9,502,900 9,334,800 9,154,500 8,070,200 7,462,600 7.84%
PBT 1,412,500 2,309,800 228,500 1,356,400 -497,200 700,700 260,100 32.56%
Tax -602,900 -987,800 688,400 -289,200 174,700 -144,900 -126,700 29.67%
NP 809,600 1,322,000 916,900 1,067,200 -322,500 555,800 133,400 35.03%
-
NP to SH 820,900 1,355,900 927,900 1,061,000 -338,600 555,200 164,300 30.73%
-
Tax Rate 42.68% 42.77% -301.27% 21.32% - 20.68% 48.71% -
Total Cost 10,934,400 10,401,400 8,586,000 8,267,600 9,477,000 7,514,400 7,329,200 6.89%
-
Net Worth 47,194,695 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 25,993,213 10.44%
Dividend
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Div 1,071,965 1,072,080 835,279 819,875 - 868,903 566,596 11.20%
Div Payout % 130.58% 79.07% 90.02% 77.27% - 156.50% 344.85% -
Equity
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Net Worth 47,194,695 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 25,993,213 10.44%
NOSH 5,641,924 5,642,530 5,568,527 5,465,834 5,448,979 4,344,519 4,335,092 4.48%
Ratio Analysis
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
NP Margin 6.89% 11.28% 9.65% 11.43% -3.52% 6.89% 1.79% -
ROE 1.74% 3.14% 2.78% 3.24% -1.12% 2.13% 0.63% -
Per Share
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 208.16 207.77 170.65 170.78 168.00 185.76 172.14 3.21%
EPS 14.55 24.03 16.65 19.42 -6.21 10.22 3.79 25.11%
DPS 19.00 19.00 15.00 15.00 0.00 20.00 13.07 6.43%
NAPS 8.365 7.659 6.00 6.00 5.531 6.00 5.996 5.70%
Adjusted Per Share Value based on latest NOSH - 5,465,834
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
RPS 202.93 202.57 164.20 161.30 158.18 139.45 128.95 7.84%
EPS 14.18 23.43 16.03 18.33 -5.85 9.59 2.84 30.71%
DPS 18.52 18.52 14.43 14.17 0.00 15.01 9.79 11.20%
NAPS 8.1548 7.4674 5.7732 5.6667 5.2076 4.5042 4.4914 10.44%
Price Multiplier on Financial Quarter End Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 -
Price 11.18 12.38 8.73 6.84 5.25 5.67 5.13 -
P/RPS 5.37 5.96 5.12 4.01 3.12 3.05 2.98 10.30%
P/EPS 76.84 51.52 52.39 35.24 -84.49 44.37 135.36 -9.00%
EY 1.30 1.94 1.91 2.84 -1.18 2.25 0.74 9.84%
DY 1.70 1.53 1.72 2.19 0.00 3.53 2.55 -6.53%
P/NAPS 1.34 1.62 1.45 1.14 0.95 0.95 0.86 7.66%
Price Multiplier on Announcement Date
31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 CAGR
Date 29/10/15 31/10/14 31/10/13 31/10/12 28/10/11 28/10/10 26/10/09 -
Price 12.66 13.36 9.43 6.95 5.86 5.68 5.43 -
P/RPS 6.08 6.43 5.53 4.07 3.49 3.06 3.15 11.57%
P/EPS 87.01 55.60 56.59 35.80 -94.30 44.45 143.27 -7.97%
EY 1.15 1.80 1.77 2.79 -1.06 2.25 0.70 8.62%
DY 1.50 1.42 1.59 2.16 0.00 3.52 2.41 -7.59%
P/NAPS 1.51 1.74 1.57 1.16 1.06 0.95 0.91 8.80%

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