[TENAGA] YoY Quarter Result on 31-May-2011 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- -127.95%
YoY- -116.19%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 11,499,900 9,647,500 9,191,000 7,984,200 7,723,300 7,001,800 5,997,400 11.45%
PBT 1,870,100 2,056,700 980,300 -248,900 1,286,800 1,240,300 439,600 27.27%
Tax -231,000 -300,000 -295,400 50,800 -177,500 -234,500 -144,000 8.19%
NP 1,639,100 1,756,700 684,900 -198,100 1,109,300 1,005,800 295,600 33.02%
-
NP to SH 1,626,900 1,719,400 672,400 -179,200 1,107,100 1,023,100 298,800 32.61%
-
Tax Rate 12.35% 14.59% 30.13% - 13.79% 18.91% 32.76% -
Total Cost 9,860,800 7,890,800 8,506,100 8,182,300 6,614,000 5,996,000 5,701,800 9.55%
-
Net Worth 33,860,112 34,930,320 32,756,613 28,994,361 28,304,609 25,863,621 26,025,913 4.48%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 33,860,112 34,930,320 32,756,613 28,994,361 28,304,609 25,863,621 26,025,913 4.48%
NOSH 5,643,352 5,537,463 5,459,435 5,448,019 4,339,866 4,335,169 4,330,434 4.51%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 14.25% 18.21% 7.45% -2.48% 14.36% 14.36% 4.93% -
ROE 4.80% 4.92% 2.05% -0.62% 3.91% 3.96% 1.15% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 203.78 174.22 168.35 146.55 177.96 161.51 138.49 6.64%
EPS 28.83 31.05 12.32 -3.29 25.51 23.60 6.90 26.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.308 6.00 5.322 6.522 5.966 6.01 -0.02%
Adjusted Per Share Value based on latest NOSH - 5,448,019
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 198.38 166.42 158.55 137.73 133.23 120.78 103.46 11.45%
EPS 28.06 29.66 11.60 -3.09 19.10 17.65 5.15 32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.841 6.0257 5.6507 5.0017 4.8827 4.4616 4.4896 4.48%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 12.06 8.35 6.67 7.11 5.34 5.22 4.51 -
P/RPS 5.92 4.79 3.96 4.85 3.00 3.23 3.26 10.44%
P/EPS 41.83 26.89 54.16 -216.16 20.93 22.12 65.36 -7.16%
EY 2.39 3.72 1.85 -0.46 4.78 4.52 1.53 7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.32 1.11 1.34 0.82 0.87 0.75 17.84%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 16/07/14 18/07/13 19/07/12 21/07/11 14/07/10 22/07/09 24/07/08 -
Price 12.46 9.01 6.75 6.52 5.51 5.38 5.15 -
P/RPS 6.11 5.17 4.01 4.45 3.10 3.33 3.72 8.61%
P/EPS 43.22 29.02 54.81 -198.22 21.60 22.80 74.64 -8.70%
EY 2.31 3.45 1.82 -0.50 4.63 4.39 1.34 9.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.43 1.13 1.23 0.84 0.90 0.86 15.85%

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