[TENAGA] YoY TTM Result on 30-Nov-2009 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

20-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

30-Nov-2009 [#1]

Profit Trend

QoQ- 179.8%

YoY- 1802.44%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
TTM Result
Revenue	36,284,800	33,204,400	30,913,800	28,709,300	26,127,600	23,927,000	21,074,500	9.46%
YoY %	9.28%	7.41%	7.68%	9.88%	9.20%	13.54%	-	-
Horiz. %	172.17%	157.56%	146.69%	136.23%	123.98%	113.54%	100.00%	-
PBT	7,837,100	-23,200	4,252,200	3,288,900	608,500	5,072,300	3,346,800	15.22%
YoY %	33,880.60%	-100.55%	29.29%	440.49%	-88.00%	51.56%	-	-
Horiz. %	234.17%	-0.69%	127.05%	98.27%	18.18%	151.56%	100.00%	-
Tax	-1,926,200	68,500	-867,100	-797,700	-465,700	-735,600	-541,800	23.51%
YoY %	-2,911.97%	107.90%	-8.70%	-71.29%	36.69%	-35.77%	-	-
Horiz. %	355.52%	-12.64%	160.04%	147.23%	85.95%	135.77%	100.00%	-
NP	5,910,900	45,300	3,385,100	2,491,200	142,800	4,336,700	2,805,000	13.21%
YoY %	12,948.34%	-98.66%	35.88%	1,644.54%	-96.71%	54.61%	-	-
Horiz. %	210.73%	1.61%	120.68%	88.81%	5.09%	154.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,900,100	49,200	3,378,900	2,568,300	135,000	4,329,800	2,777,500	13.36%
YoY %	11,892.07%	-98.54%	31.56%	1,802.44%	-96.88%	55.89%	-	-
Horiz. %	212.42%	1.77%	121.65%	92.47%	4.86%	155.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	-	20.39%	24.25%	76.53%	14.50%	16.19%	-
YoY %	0.00%	-	-15.92%	-68.31%	427.79%	-10.44%	-	-
Horiz. %	151.82%	-	125.94%	149.78%	472.70%	89.56%	100.00%	-
Total Cost	30,373,900	33,159,100	27,528,700	26,218,100	25,984,800	19,590,300	18,269,500	8.83%
YoY %	-8.40%	20.45%	5.00%	0.90%	32.64%	7.23%	-	-
Horiz. %	166.25%	181.50%	150.68%	143.51%	142.23%	107.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,138,447	29,740,027	26,113,554	26,386,463	24,629,826	25,558,792	21,341,906	7.60%
YoY %	11.43%	13.89%	-1.03%	7.13%	-3.63%	19.76%	-	-
Horiz. %	155.27%	139.35%	122.36%	123.64%	115.41%	119.76%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Dividend
Div	1,097,630	199,742	1,129,233	770,363	866,483	1,565,627	489,031	14.41%
YoY %	449.52%	-82.31%	46.58%	-11.09%	-44.66%	220.15%	-	-
Horiz. %	224.45%	40.84%	230.91%	157.53%	177.18%	320.15%	100.00%	-
Div Payout %	18.60%	405.98%	33.42%	30.00%	641.84%	36.16%	17.61%	-
YoY %	-95.42%	1,114.78%	11.40%	-95.33%	1,675.00%	105.34%	-	-
Horiz. %	105.62%	2,305.39%	189.78%	170.36%	3,644.75%	205.34%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Equity
Net Worth	33,138,447	29,740,027	26,113,554	26,386,463	24,629,826	25,558,792	21,341,906	7.60%
YoY %	11.43%	13.89%	-1.03%	7.13%	-3.63%	19.76%	-	-
Horiz. %	155.27%	139.35%	122.36%	123.64%	115.41%	119.76%	100.00%	-
NOSH	5,505,640	5,453,883	4,352,259	4,338,451	4,334,710	4,331,998	4,184,687	4.67%
YoY %	0.95%	25.31%	0.32%	0.09%	0.06%	3.52%	-	-
Horiz. %	131.57%	130.33%	104.00%	103.67%	103.59%	103.52%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Ratio Analysis
NP Margin	16.29%	0.14%	10.95%	8.68%	0.55%	18.12%	13.31%	-
YoY %	11,535.71%	-98.72%	26.15%	1,478.18%	-96.96%	36.14%	-	-
Horiz. %	122.39%	1.05%	82.27%	65.21%	4.13%	136.14%	100.00%	-
ROE	17.80%	0.17%	12.94%	9.73%	0.55%	16.94%	13.01%	-
YoY %	10,370.59%	-98.69%	32.99%	1,669.09%	-96.75%	30.21%	-	-
Horiz. %	136.82%	1.31%	99.46%	74.79%	4.23%	130.21%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Per Share
RPS	659.05	608.82	710.29	661.74	602.75	552.33	503.61	4.58%
YoY %	8.25%	-14.29%	7.34%	9.79%	9.13%	9.67%	-	-
Horiz. %	130.87%	120.89%	141.04%	131.40%	119.69%	109.67%	100.00%	-
EPS	107.16	0.90	77.64	59.20	3.11	99.95	66.37	8.30%
YoY %	11,806.67%	-98.84%	31.15%	1,803.54%	-96.89%	50.60%	-	-
Horiz. %	161.46%	1.36%	116.98%	89.20%	4.69%	150.60%	100.00%	-
DPS	20.09	3.66	26.00	17.77	20.00	36.30	11.69	9.43%
YoY %	448.91%	-85.92%	46.31%	-11.15%	-44.90%	210.52%	-	-
Horiz. %	171.86%	31.31%	222.41%	152.01%	171.09%	310.52%	100.00%	-
NAPS	6.019	5.453	6.00	6.082	5.682	5.90	5.10	2.79%
YoY %	10.38%	-9.12%	-1.35%	7.04%	-3.69%	15.69%	-	-
Horiz. %	118.02%	106.92%	117.65%	119.25%	111.41%	115.69%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,338,451
RPS	624.21	571.21	531.81	493.89	449.47	411.62	362.54	9.46%
YoY %	9.28%	7.41%	7.68%	9.88%	9.20%	13.54%	-	-
Horiz. %	172.18%	157.56%	146.69%	136.23%	123.98%	113.54%	100.00%	-
EPS	101.50	0.85	58.13	44.18	2.32	74.49	47.78	13.36%
YoY %	11,841.18%	-98.54%	31.58%	1,804.31%	-96.89%	55.90%	-	-
Horiz. %	212.43%	1.78%	121.66%	92.47%	4.86%	155.90%	100.00%	-
DPS	18.88	3.44	19.43	13.25	14.91	26.93	8.41	14.41%
YoY %	448.84%	-82.30%	46.64%	-11.13%	-44.63%	220.21%	-	-
Horiz. %	224.49%	40.90%	231.03%	157.55%	177.29%	320.21%	100.00%	-
NAPS	5.7008	5.1162	4.4923	4.5393	4.2371	4.3969	3.6714	7.60%
YoY %	11.43%	13.89%	-1.04%	7.13%	-3.63%	19.76%	-	-
Horiz. %	155.28%	139.35%	122.36%	123.64%	115.41%	119.76%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	-
Price	6.94	5.65	5.44	5.39	3.78	9.25	11.00	-
P/RPS	1.05	0.93	0.77	0.81	0.63	1.67	2.18	-11.45%
YoY %	12.90%	20.78%	-4.94%	28.57%	-62.28%	-23.39%	-	-
Horiz. %	48.17%	42.66%	35.32%	37.16%	28.90%	76.61%	100.00%	-
P/EPS	6.48	626.31	7.01	9.10	121.37	9.25	16.57	-14.47%
YoY %	-98.97%	8,834.52%	-22.97%	-92.50%	1,212.11%	-44.18%	-	-
Horiz. %	39.11%	3,779.78%	42.31%	54.92%	732.47%	55.82%	100.00%	-
EY	15.44	0.16	14.27	10.98	0.82	10.81	6.03	16.94%
YoY %	9,550.00%	-98.88%	29.96%	1,239.02%	-92.41%	79.27%	-	-
Horiz. %	256.05%	2.65%	236.65%	182.09%	13.60%	179.27%	100.00%	-
DY	2.89	0.65	4.78	3.30	5.29	3.92	1.06	18.17%
YoY %	344.62%	-86.40%	44.85%	-37.62%	34.95%	269.81%	-	-
Horiz. %	272.64%	61.32%	450.94%	311.32%	499.06%	369.81%	100.00%	-
P/NAPS	1.15	1.04	0.91	0.89	0.67	1.57	2.16	-9.96%
YoY %	10.58%	14.29%	2.25%	32.84%	-57.32%	-27.31%	-	-
Horiz. %	53.24%	48.15%	42.13%	41.20%	31.02%	72.69%	100.00%	-

	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	23/01/13	17/01/12	19/01/11	20/01/10	19/01/09	15/01/08	25/01/07	-
Price	6.96	6.23	6.49	5.22	3.87	6.37	12.20	-
P/RPS	1.06	1.02	0.91	0.79	0.64	1.15	2.42	-12.84%
YoY %	3.92%	12.09%	15.19%	23.44%	-44.35%	-52.48%	-	-
Horiz. %	43.80%	42.15%	37.60%	32.64%	26.45%	47.52%	100.00%	-
P/EPS	6.49	690.60	8.36	8.82	124.26	6.37	18.38	-15.91%
YoY %	-99.06%	8,160.77%	-5.22%	-92.90%	1,850.71%	-65.34%	-	-
Horiz. %	35.31%	3,757.34%	45.48%	47.99%	676.06%	34.66%	100.00%	-
EY	15.40	0.14	11.96	11.34	0.80	15.69	5.44	18.91%
YoY %	10,900.00%	-98.83%	5.47%	1,317.50%	-94.90%	188.42%	-	-
Horiz. %	283.09%	2.57%	219.85%	208.46%	14.71%	288.42%	100.00%	-
DY	2.89	0.59	4.01	3.40	5.17	5.70	0.96	20.14%
YoY %	389.83%	-85.29%	17.94%	-34.24%	-9.30%	493.75%	-	-
Horiz. %	301.04%	61.46%	417.71%	354.17%	538.54%	593.75%	100.00%	-
P/NAPS	1.16	1.14	1.08	0.86	0.68	1.08	2.39	-11.34%
YoY %	1.75%	5.56%	25.58%	26.47%	-37.04%	-54.81%	-	-
Horiz. %	48.54%	47.70%	45.19%	35.98%	28.45%	45.19%	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