[TENAGA] YoY Quarter Result on 31-Aug-2013 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- -46.03%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 11,236,700 11,744,000 11,723,400 9,502,900 9,334,800 9,154,500 8,070,200 5.66%
PBT 1,872,300 1,412,500 2,309,800 228,500 1,356,400 -497,200 700,700 17.78%
Tax -135,900 -602,900 -987,800 688,400 -289,200 174,700 -144,900 -1.06%
NP 1,736,400 809,600 1,322,000 916,900 1,067,200 -322,500 555,800 20.88%
-
NP to SH 1,762,200 820,900 1,355,900 927,900 1,061,000 -338,600 555,200 21.20%
-
Tax Rate 7.26% 42.68% 42.77% -301.27% 21.32% - 20.68% -
Total Cost 9,500,300 10,934,400 10,401,400 8,586,000 8,267,600 9,477,000 7,514,400 3.98%
-
Net Worth 52,397,511 47,194,695 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 12.32%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 1,241,780 1,071,965 1,072,080 835,279 819,875 - 868,903 6.12%
Div Payout % 70.47% 130.58% 79.07% 90.02% 77.27% - 156.50% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 52,397,511 47,194,695 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 12.32%
NOSH 5,644,458 5,641,924 5,642,530 5,568,527 5,465,834 5,448,979 4,344,519 4.45%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 15.45% 6.89% 11.28% 9.65% 11.43% -3.52% 6.89% -
ROE 3.36% 1.74% 3.14% 2.78% 3.24% -1.12% 2.13% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 199.07 208.16 207.77 170.65 170.78 168.00 185.76 1.15%
EPS 31.22 14.55 24.03 16.65 19.42 -6.21 10.22 20.43%
DPS 22.00 19.00 19.00 15.00 15.00 0.00 20.00 1.59%
NAPS 9.283 8.365 7.659 6.00 6.00 5.531 6.00 7.53%
Adjusted Per Share Value based on latest NOSH - 5,568,527
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 194.16 202.93 202.57 164.20 161.30 158.18 139.45 5.66%
EPS 30.45 14.18 23.43 16.03 18.33 -5.85 9.59 21.21%
DPS 21.46 18.52 18.52 14.43 14.17 0.00 15.01 6.13%
NAPS 9.0538 8.1548 7.4674 5.7732 5.6667 5.2076 4.5042 12.32%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 14.74 11.18 12.38 8.73 6.84 5.25 5.67 -
P/RPS 7.40 5.37 5.96 5.12 4.01 3.12 3.05 15.90%
P/EPS 47.21 76.84 51.52 52.39 35.24 -84.49 44.37 1.03%
EY 2.12 1.30 1.94 1.91 2.84 -1.18 2.25 -0.98%
DY 1.49 1.70 1.53 1.72 2.19 0.00 3.53 -13.37%
P/NAPS 1.59 1.34 1.62 1.45 1.14 0.95 0.95 8.95%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 29/10/15 31/10/14 31/10/13 31/10/12 28/10/11 28/10/10 -
Price 14.32 12.66 13.36 9.43 6.95 5.86 5.68 -
P/RPS 7.19 6.08 6.43 5.53 4.07 3.49 3.06 15.28%
P/EPS 45.87 87.01 55.60 56.59 35.80 -94.30 44.45 0.52%
EY 2.18 1.15 1.80 1.77 2.79 -1.06 2.25 -0.52%
DY 1.54 1.50 1.42 1.59 2.16 0.00 3.52 -12.85%
P/NAPS 1.54 1.51 1.74 1.57 1.16 1.06 0.95 8.37%

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