[TENAGA] YoY TTM Result on 28-Feb-2014 [#2]

Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 8.15%
YoY- 38.69%
View:
Show?
TTM Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 45,769,300 42,815,800 44,860,400 38,719,500 36,506,800 34,461,300 30,896,000 6.76%
PBT 8,098,900 5,810,100 9,166,200 5,220,000 5,944,300 2,738,300 3,726,200 13.79%
Tax -826,400 -956,700 -1,720,400 919,300 -1,515,300 -591,900 -700,300 2.79%
NP 7,272,500 4,853,400 7,445,800 6,139,300 4,429,000 2,146,400 3,025,900 15.72%
-
NP to SH 7,293,300 4,907,000 7,490,900 6,131,500 4,421,000 2,159,300 3,019,900 15.81%
-
Tax Rate 10.20% 16.47% 18.77% -17.61% 25.49% 21.62% 18.79% -
Total Cost 38,496,800 37,962,400 37,414,600 32,580,200 32,077,800 32,314,900 27,870,100 5.52%
-
Net Worth 54,483,283 49,362,575 46,701,679 33,864,819 33,661,555 34,994,917 22,193,662 16.13%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 2,202,585 1,636,367 1,636,383 1,399,692 1,371,523 277,754 1,068,646 12.79%
Div Payout % 30.20% 33.35% 21.84% 22.83% 31.02% 12.86% 35.39% -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 54,483,283 49,362,575 46,701,679 33,864,819 33,661,555 34,994,917 22,193,662 16.13%
NOSH 5,651,792 5,644,017 5,643,025 5,644,136 5,516,478 5,456,871 4,438,732 4.10%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 15.89% 11.34% 16.60% 15.86% 12.13% 6.23% 9.79% -
ROE 13.39% 9.94% 16.04% 18.11% 13.13% 6.17% 13.61% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 809.82 758.61 794.97 686.01 661.78 631.52 696.05 2.55%
EPS 129.04 86.94 132.75 108.63 80.14 39.57 68.04 11.24%
DPS 39.00 29.00 29.00 25.00 25.00 5.09 24.08 8.36%
NAPS 9.64 8.746 8.276 6.00 6.102 6.413 5.00 11.55%
Adjusted Per Share Value based on latest NOSH - 5,644,136
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 789.54 738.59 773.87 667.93 629.76 594.48 532.97 6.76%
EPS 125.81 84.65 129.22 105.77 76.26 37.25 52.09 15.81%
DPS 38.00 28.23 28.23 24.15 23.66 4.79 18.43 12.80%
NAPS 9.3987 8.5153 8.0563 5.8419 5.8068 6.0368 3.8285 16.13%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 13.54 13.12 14.72 12.00 6.94 6.28 6.30 -
P/RPS 1.67 1.73 1.85 1.75 1.05 0.99 0.91 10.63%
P/EPS 10.49 15.09 11.09 11.05 8.66 15.87 9.26 2.09%
EY 9.53 6.63 9.02 9.05 11.55 6.30 10.80 -2.06%
DY 2.88 2.21 1.97 2.08 3.60 0.81 3.82 -4.59%
P/NAPS 1.40 1.50 1.78 2.00 1.14 0.98 1.26 1.76%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 27/04/17 27/04/16 27/04/15 24/04/14 18/04/13 12/04/12 21/04/11 -
Price 13.86 14.40 14.60 11.94 7.95 6.51 6.03 -
P/RPS 1.71 1.90 1.84 1.74 1.20 1.03 0.87 11.90%
P/EPS 10.74 16.56 11.00 10.99 9.92 16.45 8.86 3.25%
EY 9.31 6.04 9.09 9.10 10.08 6.08 11.28 -3.14%
DY 2.81 2.01 1.99 2.09 3.14 0.78 3.99 -5.67%
P/NAPS 1.44 1.65 1.76 1.99 1.30 1.02 1.21 2.94%

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