[TENAGA] YoY TTM Result on 30-Nov-2011 [#1]

Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -94.14%
YoY- -98.54%
Quarter Report
View:
Show?
TTM Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 44,247,100 37,573,000 36,284,800 33,204,400 30,913,800 28,709,300 26,127,600 9.17%
PBT 8,118,900 5,506,800 7,837,100 -23,200 4,252,200 3,288,900 608,500 53.97%
Tax -1,073,500 160,700 -1,926,200 68,500 -867,100 -797,700 -465,700 14.92%
NP 7,045,400 5,667,500 5,910,900 45,300 3,385,100 2,491,200 142,800 91.45%
-
NP to SH 7,068,600 5,669,700 5,900,100 49,200 3,378,900 2,568,300 135,000 93.36%
-
Tax Rate 13.22% -2.92% 24.58% - 20.39% 24.25% 76.53% -
Total Cost 37,201,700 31,905,500 30,373,900 33,159,100 27,528,700 26,218,100 25,984,800 6.16%
-
Net Worth 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 24,629,826 10.80%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div 1,636,494 1,386,927 1,097,630 199,742 1,129,233 770,363 866,483 11.17%
Div Payout % 23.15% 24.46% 18.60% 405.98% 33.42% 30.00% 641.84% -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 24,629,826 10.80%
NOSH 5,644,108 5,643,786 5,505,640 5,453,883 4,352,259 4,338,451 4,334,710 4.49%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 15.92% 15.08% 16.29% 0.14% 10.95% 8.68% 0.55% -
ROE 15.50% 15.39% 17.80% 0.17% 12.94% 9.73% 0.55% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 783.95 665.74 659.05 608.82 710.29 661.74 602.75 4.47%
EPS 125.24 100.46 107.16 0.90 77.64 59.20 3.11 85.08%
DPS 29.00 24.57 20.09 3.66 26.00 17.77 20.00 6.38%
NAPS 8.08 6.529 6.019 5.453 6.00 6.082 5.682 6.04%
Adjusted Per Share Value based on latest NOSH - 5,453,883
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 763.29 648.15 625.93 572.79 533.28 495.25 450.71 9.17%
EPS 121.94 97.81 101.78 0.85 58.29 44.30 2.33 93.34%
DPS 28.23 23.93 18.93 3.45 19.48 13.29 14.95 11.17%
NAPS 7.867 6.3565 5.7166 5.1303 4.5047 4.5518 4.2488 10.80%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 14.26 9.86 6.94 5.65 5.44 5.39 3.78 -
P/RPS 1.82 1.48 1.05 0.93 0.77 0.81 0.63 19.33%
P/EPS 11.39 9.81 6.48 626.31 7.01 9.10 121.37 -32.57%
EY 8.78 10.19 15.44 0.16 14.27 10.98 0.82 48.43%
DY 2.03 2.49 2.89 0.65 4.78 3.30 5.29 -14.74%
P/NAPS 1.76 1.51 1.15 1.04 0.91 0.89 0.67 17.45%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 22/01/15 23/01/14 23/01/13 17/01/12 19/01/11 20/01/10 19/01/09 -
Price 14.52 11.50 6.96 6.23 6.49 5.22 3.87 -
P/RPS 1.85 1.73 1.06 1.02 0.91 0.79 0.64 19.34%
P/EPS 11.59 11.45 6.49 690.60 8.36 8.82 124.26 -32.64%
EY 8.63 8.74 15.40 0.14 11.96 11.34 0.80 48.61%
DY 2.00 2.14 2.89 0.59 4.01 3.40 5.17 -14.63%
P/NAPS 1.80 1.76 1.16 1.14 1.08 0.86 0.68 17.60%

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