[TENAGA] YoY TTM Result on 28-Feb-2013 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

18-Apr-2013

Admission Sponsor

Sponsor

Financial Year

31-Aug-2013

Quarter

28-Feb-2013 [#2]

Profit Trend

QoQ- -25.07%

YoY- 104.74%

Quarter Report

Announcement Q2 FY13.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
TTM Result
Revenue	42,815,800	44,860,400	38,719,500	36,506,800	34,461,300	30,896,000	29,191,800	6.58%
YoY %	-4.56%	15.86%	6.06%	5.94%	11.54%	5.84%	-	-
Horiz. %	146.67%	153.67%	132.64%	125.06%	118.05%	105.84%	100.00%	-
PBT	5,810,100	9,166,200	5,220,000	5,944,300	2,738,300	3,726,200	3,735,800	7.63%
YoY %	-36.61%	75.60%	-12.18%	117.08%	-26.51%	-0.26%	-	-
Horiz. %	155.52%	245.36%	139.73%	159.12%	73.30%	99.74%	100.00%	-
Tax	-956,700	-1,720,400	919,300	-1,515,300	-591,900	-700,300	-897,600	1.06%
YoY %	44.39%	-287.14%	160.67%	-156.01%	15.48%	21.98%	-	-
Horiz. %	106.58%	191.67%	-102.42%	168.82%	65.94%	78.02%	100.00%	-
NP	4,853,400	7,445,800	6,139,300	4,429,000	2,146,400	3,025,900	2,838,200	9.34%
YoY %	-34.82%	21.28%	38.62%	106.35%	-29.07%	6.61%	-	-
Horiz. %	171.00%	262.34%	216.31%	156.05%	75.63%	106.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,907,000	7,490,900	6,131,500	4,421,000	2,159,300	3,019,900	2,893,800	9.19%
YoY %	-34.49%	22.17%	38.69%	104.74%	-28.50%	4.36%	-	-
Horiz. %	169.57%	258.86%	211.88%	152.77%	74.62%	104.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.47%	18.77%	-17.61%	25.49%	21.62%	18.79%	24.03%	-
YoY %	-12.25%	206.59%	-169.09%	17.90%	15.06%	-21.81%	-	-
Horiz. %	68.54%	78.11%	-73.28%	106.08%	89.97%	78.19%	100.00%	-
Total Cost	37,962,400	37,414,600	32,580,200	32,077,800	32,314,900	27,870,100	26,353,600	6.26%
YoY %	1.46%	14.84%	1.57%	-0.73%	15.95%	5.75%	-	-
Horiz. %	144.05%	141.97%	123.63%	121.72%	122.62%	105.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,362,575	46,701,679	33,864,819	33,661,555	34,994,917	22,193,662	27,404,042	10.29%
YoY %	5.70%	37.91%	0.60%	-3.81%	57.68%	-19.01%	-	-
Horiz. %	180.13%	170.42%	123.58%	122.83%	127.70%	80.99%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Dividend
Div	1,636,367	1,636,383	1,399,692	1,371,523	277,754	1,068,646	826,926	12.03%
YoY %	-0.00%	16.91%	2.05%	393.79%	-74.01%	29.23%	-	-
Horiz. %	197.89%	197.89%	169.26%	165.86%	33.59%	129.23%	100.00%	-
Div Payout %	33.35%	21.84%	22.83%	31.02%	12.86%	35.39%	28.58%	-
YoY %	52.70%	-4.34%	-26.40%	141.21%	-63.66%	23.83%	-	-
Horiz. %	116.69%	76.42%	79.88%	108.54%	45.00%	123.83%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Equity
Net Worth	49,362,575	46,701,679	33,864,819	33,661,555	34,994,917	22,193,662	27,404,042	10.29%
YoY %	5.70%	37.91%	0.60%	-3.81%	57.68%	-19.01%	-	-
Horiz. %	180.13%	170.42%	123.58%	122.83%	127.70%	80.99%	100.00%	-
NOSH	5,644,017	5,643,025	5,644,136	5,516,478	5,456,871	4,438,732	4,338,828	4.47%
YoY %	0.02%	-0.02%	2.31%	1.09%	22.94%	2.30%	-	-
Horiz. %	130.08%	130.06%	130.08%	127.14%	125.77%	102.30%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Ratio Analysis
NP Margin	11.34%	16.60%	15.86%	12.13%	6.23%	9.79%	9.72%	-
YoY %	-31.69%	4.67%	30.75%	94.70%	-36.36%	0.72%	-	-
Horiz. %	116.67%	170.78%	163.17%	124.79%	64.09%	100.72%	100.00%	-
ROE	9.94%	16.04%	18.11%	13.13%	6.17%	13.61%	10.56%	-
YoY %	-38.03%	-11.43%	37.93%	112.80%	-54.67%	28.88%	-	-
Horiz. %	94.13%	151.89%	171.50%	124.34%	58.43%	128.88%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Per Share
RPS	758.61	794.97	686.01	661.78	631.52	696.05	672.80	2.01%
YoY %	-4.57%	15.88%	3.66%	4.79%	-9.27%	3.46%	-	-
Horiz. %	112.75%	118.16%	101.96%	98.36%	93.86%	103.46%	100.00%	-
EPS	86.94	132.75	108.63	80.14	39.57	68.04	66.70	4.51%
YoY %	-34.51%	22.20%	35.55%	102.53%	-41.84%	2.01%	-	-
Horiz. %	130.34%	199.03%	162.86%	120.15%	59.33%	102.01%	100.00%	-
DPS	29.00	29.00	25.00	25.00	5.09	24.08	19.07	7.22%
YoY %	0.00%	16.00%	0.00%	391.16%	-78.86%	26.27%	-	-
Horiz. %	152.07%	152.07%	131.10%	131.10%	26.69%	126.27%	100.00%	-
NAPS	8.746	8.276	6.00	6.102	6.413	5.00	6.316	5.56%
YoY %	5.68%	37.93%	-1.67%	-4.85%	28.26%	-20.84%	-	-
Horiz. %	138.47%	131.03%	95.00%	96.61%	101.54%	79.16%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 5,516,478
RPS	738.59	773.87	667.93	629.76	594.48	532.97	503.57	6.58%
YoY %	-4.56%	15.86%	6.06%	5.93%	11.54%	5.84%	-	-
Horiz. %	146.67%	153.68%	132.64%	125.06%	118.05%	105.84%	100.00%	-
EPS	84.65	129.22	105.77	76.26	37.25	52.09	49.92	9.19%
YoY %	-34.49%	22.17%	38.70%	104.72%	-28.49%	4.35%	-	-
Horiz. %	169.57%	258.85%	211.88%	152.76%	74.62%	104.35%	100.00%	-
DPS	28.23	28.23	24.15	23.66	4.79	18.43	14.26	12.04%
YoY %	0.00%	16.89%	2.07%	393.95%	-74.01%	29.24%	-	-
Horiz. %	197.97%	197.97%	169.35%	165.92%	33.59%	129.24%	100.00%	-
NAPS	8.5153	8.0563	5.8419	5.8068	6.0368	3.8285	4.7273	10.29%
YoY %	5.70%	37.91%	0.60%	-3.81%	57.68%	-19.01%	-	-
Horiz. %	180.13%	170.42%	123.58%	122.84%	127.70%	80.99%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	-
Price	13.12	14.72	12.00	6.94	6.28	6.30	5.09	-
P/RPS	1.73	1.85	1.75	1.05	0.99	0.91	0.76	14.67%
YoY %	-6.49%	5.71%	66.67%	6.06%	8.79%	19.74%	-	-
Horiz. %	227.63%	243.42%	230.26%	138.16%	130.26%	119.74%	100.00%	-
P/EPS	15.09	11.09	11.05	8.66	15.87	9.26	7.63	12.02%
YoY %	36.07%	0.36%	27.60%	-45.43%	71.38%	21.36%	-	-
Horiz. %	197.77%	145.35%	144.82%	113.50%	207.99%	121.36%	100.00%	-
EY	6.63	9.02	9.05	11.55	6.30	10.80	13.10	-10.72%
YoY %	-26.50%	-0.33%	-21.65%	83.33%	-41.67%	-17.56%	-	-
Horiz. %	50.61%	68.85%	69.08%	88.17%	48.09%	82.44%	100.00%	-
DY	2.21	1.97	2.08	3.60	0.81	3.82	3.75	-8.42%
YoY %	12.18%	-5.29%	-42.22%	344.44%	-78.80%	1.87%	-	-
Horiz. %	58.93%	52.53%	55.47%	96.00%	21.60%	101.87%	100.00%	-
P/NAPS	1.50	1.78	2.00	1.14	0.98	1.26	0.81	10.80%
YoY %	-15.73%	-11.00%	75.44%	16.33%	-22.22%	55.56%	-	-
Horiz. %	185.19%	219.75%	246.91%	140.74%	120.99%	155.56%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	27/04/16	27/04/15	24/04/14	18/04/13	12/04/12	21/04/11	20/04/10	-
Price	14.40	14.60	11.94	7.95	6.51	6.03	5.44	-
P/RPS	1.90	1.84	1.74	1.20	1.03	0.87	0.81	15.25%
YoY %	3.26%	5.75%	45.00%	16.50%	18.39%	7.41%	-	-
Horiz. %	234.57%	227.16%	214.81%	148.15%	127.16%	107.41%	100.00%	-
P/EPS	16.56	11.00	10.99	9.92	16.45	8.86	8.16	12.50%
YoY %	50.55%	0.09%	10.79%	-39.70%	85.67%	8.58%	-	-
Horiz. %	202.94%	134.80%	134.68%	121.57%	201.59%	108.58%	100.00%	-
EY	6.04	9.09	9.10	10.08	6.08	11.28	12.26	-11.11%
YoY %	-33.55%	-0.11%	-9.72%	65.79%	-46.10%	-7.99%	-	-
Horiz. %	49.27%	74.14%	74.23%	82.22%	49.59%	92.01%	100.00%	-
DY	2.01	1.99	2.09	3.14	0.78	3.99	3.51	-8.86%
YoY %	1.01%	-4.78%	-33.44%	302.56%	-80.45%	13.68%	-	-
Horiz. %	57.26%	56.70%	59.54%	89.46%	22.22%	113.68%	100.00%	-
P/NAPS	1.65	1.76	1.99	1.30	1.02	1.21	0.86	11.46%
YoY %	-6.25%	-11.56%	53.08%	27.45%	-15.70%	40.70%	-	-
Horiz. %	191.86%	204.65%	231.40%	151.16%	118.60%	140.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos