[TENAGA] YoY TTM Result on 29-Feb-2012 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

12-Apr-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

29-Feb-2012 [#2]

Profit Trend

QoQ- 4288.82%

YoY- -28.5%

Quarter Report

Announcement Q2FY12.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
TTM Result
Revenue	44,860,400	38,719,500	36,506,800	34,461,300	30,896,000	29,191,800	27,061,700	8.78%
YoY %	15.86%	6.06%	5.94%	11.54%	5.84%	7.87%	-	-
Horiz. %	165.77%	143.08%	134.90%	127.34%	114.17%	107.87%	100.00%	-
PBT	9,166,200	5,220,000	5,944,300	2,738,300	3,726,200	3,735,800	207,100	88.02%
YoY %	75.60%	-12.18%	117.08%	-26.51%	-0.26%	1,703.86%	-	-
Horiz. %	4,425.98%	2,520.52%	2,870.26%	1,322.21%	1,799.23%	1,803.86%	100.00%	-
Tax	-1,720,400	919,300	-1,515,300	-591,900	-700,300	-897,600	-479,000	23.73%
YoY %	-287.14%	160.67%	-156.01%	15.48%	21.98%	-87.39%	-	-
Horiz. %	359.16%	-191.92%	316.35%	123.57%	146.20%	187.39%	100.00%	-
NP	7,445,800	6,139,300	4,429,000	2,146,400	3,025,900	2,838,200	-271,900	-
YoY %	21.28%	38.62%	106.35%	-29.07%	6.61%	1,143.84%	-	-
Horiz. %	-2,738.43%	-2,257.93%	-1,628.91%	-789.41%	-1,112.87%	-1,043.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,490,900	6,131,500	4,421,000	2,159,300	3,019,900	2,893,800	-253,600	-
YoY %	22.17%	38.69%	104.74%	-28.50%	4.36%	1,241.09%	-	-
Horiz. %	-2,953.82%	-2,417.78%	-1,743.30%	-851.46%	-1,190.81%	-1,141.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.77%	-17.61%	25.49%	21.62%	18.79%	24.03%	231.29%	-
YoY %	206.59%	-169.09%	17.90%	15.06%	-21.81%	-89.61%	-	-
Horiz. %	8.12%	-7.61%	11.02%	9.35%	8.12%	10.39%	100.00%	-
Total Cost	37,414,600	32,580,200	32,077,800	32,314,900	27,870,100	26,353,600	27,333,600	5.36%
YoY %	14.84%	1.57%	-0.73%	15.95%	5.75%	-3.59%	-	-
Horiz. %	136.88%	119.19%	117.36%	118.22%	101.96%	96.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,701,679	33,864,819	33,661,555	34,994,917	22,193,662	27,404,042	24,950,661	11.00%
YoY %	37.91%	0.60%	-3.81%	57.68%	-19.01%	9.83%	-	-
Horiz. %	187.18%	135.73%	134.91%	140.26%	88.95%	109.83%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Dividend
Div	1,636,383	1,399,692	1,371,523	277,754	1,068,646	826,926	636,998	17.01%
YoY %	16.91%	2.05%	393.79%	-74.01%	29.23%	29.82%	-	-
Horiz. %	256.89%	219.73%	215.31%	43.60%	167.76%	129.82%	100.00%	-
Div Payout %	21.84%	22.83%	31.02%	12.86%	35.39%	28.58%	0.00%	-
YoY %	-4.34%	-26.40%	141.21%	-63.66%	23.83%	0.00%	-	-
Horiz. %	76.42%	79.88%	108.54%	45.00%	123.83%	100.00%	-	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Equity
Net Worth	46,701,679	33,864,819	33,661,555	34,994,917	22,193,662	27,404,042	24,950,661	11.00%
YoY %	37.91%	0.60%	-3.81%	57.68%	-19.01%	9.83%	-	-
Horiz. %	187.18%	135.73%	134.91%	140.26%	88.95%	109.83%	100.00%	-
NOSH	5,643,025	5,644,136	5,516,478	5,456,871	4,438,732	4,338,828	4,335,475	4.48%
YoY %	-0.02%	2.31%	1.09%	22.94%	2.30%	0.08%	-	-
Horiz. %	130.16%	130.18%	127.24%	125.87%	102.38%	100.08%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Ratio Analysis
NP Margin	16.60%	15.86%	12.13%	6.23%	9.79%	9.72%	-1.00%	-
YoY %	4.67%	30.75%	94.70%	-36.36%	0.72%	1,072.00%	-	-
Horiz. %	-1,660.00%	-1,586.00%	-1,213.00%	-623.00%	-979.00%	-972.00%	100.00%	-
ROE	16.04%	18.11%	13.13%	6.17%	13.61%	10.56%	-1.02%	-
YoY %	-11.43%	37.93%	112.80%	-54.67%	28.88%	1,135.29%	-	-
Horiz. %	-1,572.55%	-1,775.49%	-1,287.25%	-604.90%	-1,334.31%	-1,035.29%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Per Share
RPS	794.97	686.01	661.78	631.52	696.05	672.80	624.19	4.11%
YoY %	15.88%	3.66%	4.79%	-9.27%	3.46%	7.79%	-	-
Horiz. %	127.36%	109.90%	106.02%	101.17%	111.51%	107.79%	100.00%	-
EPS	132.75	108.63	80.14	39.57	68.04	66.70	-5.85	-
YoY %	22.20%	35.55%	102.53%	-41.84%	2.01%	1,240.17%	-	-
Horiz. %	-2,269.23%	-1,856.92%	-1,369.91%	-676.41%	-1,163.08%	-1,140.17%	100.00%	-
DPS	29.00	25.00	25.00	5.09	24.08	19.07	14.70	11.98%
YoY %	16.00%	0.00%	391.16%	-78.86%	26.27%	29.73%	-	-
Horiz. %	197.28%	170.07%	170.07%	34.63%	163.81%	129.73%	100.00%	-
NAPS	8.276	6.00	6.102	6.413	5.00	6.316	5.755	6.23%
YoY %	37.93%	-1.67%	-4.85%	28.26%	-20.84%	9.75%	-	-
Horiz. %	143.81%	104.26%	106.03%	111.43%	86.88%	109.75%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,456,871
RPS	775.15	669.04	630.81	595.46	533.86	504.41	467.60	8.78%
YoY %	15.86%	6.06%	5.94%	11.54%	5.84%	7.87%	-	-
Horiz. %	165.77%	143.08%	134.90%	127.34%	114.17%	107.87%	100.00%	-
EPS	129.44	105.95	76.39	37.31	52.18	50.00	-4.38	-
YoY %	22.17%	38.70%	104.74%	-28.50%	4.36%	1,241.55%	-	-
Horiz. %	-2,955.25%	-2,418.95%	-1,744.06%	-851.83%	-1,191.32%	-1,141.55%	100.00%	-
DPS	28.28	24.19	23.70	4.80	18.47	14.29	11.01	17.01%
YoY %	16.91%	2.07%	393.75%	-74.01%	29.25%	29.79%	-	-
Horiz. %	256.86%	219.71%	215.26%	43.60%	167.76%	129.79%	100.00%	-
NAPS	8.0696	5.8515	5.8164	6.0468	3.8349	4.7352	4.3113	11.00%
YoY %	37.91%	0.60%	-3.81%	57.68%	-19.01%	9.83%	-	-
Horiz. %	187.17%	135.72%	134.91%	140.25%	88.95%	109.83%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	-
Price	14.72	12.00	6.94	6.28	6.30	5.09	4.13	-
P/RPS	1.85	1.75	1.05	0.99	0.91	0.76	0.66	18.73%
YoY %	5.71%	66.67%	6.06%	8.79%	19.74%	15.15%	-	-
Horiz. %	280.30%	265.15%	159.09%	150.00%	137.88%	115.15%	100.00%	-
P/EPS	11.09	11.05	8.66	15.87	9.26	7.63	-70.61	-
YoY %	0.36%	27.60%	-45.43%	71.38%	21.36%	110.81%	-	-
Horiz. %	-15.71%	-15.65%	-12.26%	-22.48%	-13.11%	-10.81%	100.00%	-
EY	9.02	9.05	11.55	6.30	10.80	13.10	-1.42	-
YoY %	-0.33%	-21.65%	83.33%	-41.67%	-17.56%	1,022.54%	-	-
Horiz. %	-635.21%	-637.32%	-813.38%	-443.66%	-760.56%	-922.54%	100.00%	-
DY	1.97	2.08	3.60	0.81	3.82	3.75	3.56	-9.38%
YoY %	-5.29%	-42.22%	344.44%	-78.80%	1.87%	5.34%	-	-
Horiz. %	55.34%	58.43%	101.12%	22.75%	107.30%	105.34%	100.00%	-
P/NAPS	1.78	2.00	1.14	0.98	1.26	0.81	0.72	16.27%
YoY %	-11.00%	75.44%	16.33%	-22.22%	55.56%	12.50%	-	-
Horiz. %	247.22%	277.78%	158.33%	136.11%	175.00%	112.50%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	27/04/15	24/04/14	18/04/13	12/04/12	21/04/11	20/04/10	15/04/09	-
Price	14.60	11.94	7.95	6.51	6.03	5.44	4.16	-
P/RPS	1.84	1.74	1.20	1.03	0.87	0.81	0.67	18.32%
YoY %	5.75%	45.00%	16.50%	18.39%	7.41%	20.90%	-	-
Horiz. %	274.63%	259.70%	179.10%	153.73%	129.85%	120.90%	100.00%	-
P/EPS	11.00	10.99	9.92	16.45	8.86	8.16	-71.12	-
YoY %	0.09%	10.79%	-39.70%	85.67%	8.58%	111.47%	-	-
Horiz. %	-15.47%	-15.45%	-13.95%	-23.13%	-12.46%	-11.47%	100.00%	-
EY	9.09	9.10	10.08	6.08	11.28	12.26	-1.41	-
YoY %	-0.11%	-9.72%	65.79%	-46.10%	-7.99%	969.50%	-	-
Horiz. %	-644.68%	-645.39%	-714.89%	-431.21%	-800.00%	-869.50%	100.00%	-
DY	1.99	2.09	3.14	0.78	3.99	3.51	3.53	-9.10%
YoY %	-4.78%	-33.44%	302.56%	-80.45%	13.68%	-0.57%	-	-
Horiz. %	56.37%	59.21%	88.95%	22.10%	113.03%	99.43%	100.00%	-
P/NAPS	1.76	1.99	1.30	1.02	1.21	0.86	0.72	16.05%
YoY %	-11.56%	53.08%	27.45%	-15.70%	40.70%	19.44%	-	-
Horiz. %	244.44%	276.39%	180.56%	141.67%	168.06%	119.44%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 15:50:00

EMA 5

10 Mins

SELL

2024-06-26 15:40:00

EMA 5

10 Mins

BUY

2024-06-26 15:30:00

EMA 5

10 Mins

SELL

2024-06-26 15:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-26 15:10:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

639

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

HLIND

HONG LEONG INDUSTRIES BHD

613

DNEX

DAGANG NEXCHANGE BERHAD

597

NOTION

NOTION VTEC BHD

586

MPI

MALAYSIAN PACIFIC INDUSTRIES

581

SNS

SNS NETWORK TECHNOLOGY BERHAD

431

MYEG

MY E.G. SERVICES BHD

404

PBBANK

PUBLIC BANK BHD

399

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More