[TENAGA] YoY Quarter Result on 31-May-2013 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 35.16%
YoY- 155.71%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 12,128,700 9,905,700 11,499,900 9,647,500 9,191,000 7,984,200 7,723,300 7.80%
PBT 2,531,800 734,900 1,870,100 2,056,700 980,300 -248,900 1,286,800 11.92%
Tax -224,600 31,700 -231,000 -300,000 -295,400 50,800 -177,500 3.99%
NP 2,307,200 766,600 1,639,100 1,756,700 684,900 -198,100 1,109,300 12.96%
-
NP to SH 2,308,700 789,400 1,626,900 1,719,400 672,400 -179,200 1,107,100 13.01%
-
Tax Rate 8.87% -4.31% 12.35% 14.59% 30.13% - 13.79% -
Total Cost 9,821,500 9,139,100 9,860,800 7,890,800 8,506,100 8,182,300 6,614,000 6.80%
-
Net Worth 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 28,994,361 28,304,609 10.32%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 28,994,361 28,304,609 10.32%
NOSH 5,643,363 5,642,601 5,643,352 5,537,463 5,459,435 5,448,019 4,339,866 4.47%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 19.02% 7.74% 14.25% 18.21% 7.45% -2.48% 14.36% -
ROE 4.52% 1.69% 4.80% 4.92% 2.05% -0.62% 3.91% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 214.92 175.55 203.78 174.22 168.35 146.55 177.96 3.19%
EPS 40.91 13.99 28.83 31.05 12.32 -3.29 25.51 8.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.051 8.2801 6.00 6.308 6.00 5.322 6.522 5.60%
Adjusted Per Share Value based on latest NOSH - 5,537,463
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 208.65 170.41 197.83 165.97 158.11 137.35 132.86 7.80%
EPS 39.72 13.58 27.99 29.58 11.57 -3.08 19.05 13.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.787 8.0375 5.8249 6.0091 5.6351 4.9879 4.8692 10.32%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 13.98 13.36 12.06 8.35 6.67 7.11 5.34 -
P/RPS 6.50 7.61 5.92 4.79 3.96 4.85 3.00 13.74%
P/EPS 34.17 95.50 41.83 26.89 54.16 -216.16 20.93 8.50%
EY 2.93 1.05 2.39 3.72 1.85 -0.46 4.78 -7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.61 2.01 1.32 1.11 1.34 0.82 11.06%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 16/07/14 18/07/13 19/07/12 21/07/11 14/07/10 -
Price 14.32 12.12 12.46 9.01 6.75 6.52 5.51 -
P/RPS 6.66 6.90 6.11 5.17 4.01 4.45 3.10 13.57%
P/EPS 35.00 86.63 43.22 29.02 54.81 -198.22 21.60 8.36%
EY 2.86 1.15 2.31 3.45 1.82 -0.50 4.63 -7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.46 2.08 1.43 1.13 1.23 0.84 11.09%

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