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

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
View:
Show?
TTM Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 44,860,400 38,719,500 36,506,800 34,461,300 30,896,000 29,191,800 27,061,700 8.78%
PBT 9,166,200 5,220,000 5,944,300 2,738,300 3,726,200 3,735,800 207,100 88.02%
Tax -1,720,400 919,300 -1,515,300 -591,900 -700,300 -897,600 -479,000 23.73%
NP 7,445,800 6,139,300 4,429,000 2,146,400 3,025,900 2,838,200 -271,900 -
-
NP to SH 7,490,900 6,131,500 4,421,000 2,159,300 3,019,900 2,893,800 -253,600 -
-
Tax Rate 18.77% -17.61% 25.49% 21.62% 18.79% 24.03% 231.29% -
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%
-
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%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 1,636,383 1,399,692 1,371,523 277,754 1,068,646 826,926 636,998 17.01%
Div Payout % 21.84% 22.83% 31.02% 12.86% 35.39% 28.58% 0.00% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
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%
NOSH 5,643,025 5,644,136 5,516,478 5,456,871 4,438,732 4,338,828 4,335,475 4.48%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 16.60% 15.86% 12.13% 6.23% 9.79% 9.72% -1.00% -
ROE 16.04% 18.11% 13.13% 6.17% 13.61% 10.56% -1.02% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 794.97 686.01 661.78 631.52 696.05 672.80 624.19 4.11%
EPS 132.75 108.63 80.14 39.57 68.04 66.70 -5.85 -
DPS 29.00 25.00 25.00 5.09 24.08 19.07 14.70 11.98%
NAPS 8.276 6.00 6.102 6.413 5.00 6.316 5.755 6.23%
Adjusted Per Share Value based on latest NOSH - 5,456,871
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 773.87 667.93 629.76 594.48 532.97 503.57 466.83 8.78%
EPS 129.22 105.77 76.26 37.25 52.09 49.92 -4.37 -
DPS 28.23 24.15 23.66 4.79 18.43 14.26 10.99 17.01%
NAPS 8.0563 5.8419 5.8068 6.0368 3.8285 4.7273 4.3041 11.00%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
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%
P/EPS 11.09 11.05 8.66 15.87 9.26 7.63 -70.61 -
EY 9.02 9.05 11.55 6.30 10.80 13.10 -1.42 -
DY 1.97 2.08 3.60 0.81 3.82 3.75 3.56 -9.38%
P/NAPS 1.78 2.00 1.14 0.98 1.26 0.81 0.72 16.27%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
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%
P/EPS 11.00 10.99 9.92 16.45 8.86 8.16 -71.12 -
EY 9.09 9.10 10.08 6.08 11.28 12.26 -1.41 -
DY 1.99 2.09 3.14 0.78 3.99 3.51 3.53 -9.10%
P/NAPS 1.76 1.99 1.30 1.02 1.21 0.86 0.72 16.05%

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