[TENAGA] YoY TTM Result on 30-Nov-2012 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- 33.77%
YoY- 11892.07%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 42,936,500 44,247,100 37,573,000 36,284,800 33,204,400 30,913,800 28,709,300 6.93%
PBT 6,676,200 8,118,900 5,506,800 7,837,100 -23,200 4,252,200 3,288,900 12.51%
Tax -1,004,100 -1,073,500 160,700 -1,926,200 68,500 -867,100 -797,700 3.90%
NP 5,672,100 7,045,400 5,667,500 5,910,900 45,300 3,385,100 2,491,200 14.69%
-
NP to SH 5,742,500 7,068,600 5,669,700 5,900,100 49,200 3,378,900 2,568,300 14.34%
-
Tax Rate 15.04% 13.22% -2.92% 24.58% - 20.39% 24.25% -
Total Cost 37,264,400 37,201,700 31,905,500 30,373,900 33,159,100 27,528,700 26,218,100 6.03%
-
Net Worth 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 10.93%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div 1,636,268 1,636,494 1,386,927 1,097,630 199,742 1,129,233 770,363 13.37%
Div Payout % 28.49% 23.15% 24.46% 18.60% 405.98% 33.42% 30.00% -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 10.93%
NOSH 5,644,101 5,644,108 5,643,786 5,505,640 5,453,883 4,352,259 4,338,451 4.48%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 13.21% 15.92% 15.08% 16.29% 0.14% 10.95% 8.68% -
ROE 11.68% 15.50% 15.39% 17.80% 0.17% 12.94% 9.73% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 760.73 783.95 665.74 659.05 608.82 710.29 661.74 2.34%
EPS 101.74 125.24 100.46 107.16 0.90 77.64 59.20 9.44%
DPS 29.00 29.00 24.57 20.09 3.66 26.00 17.77 8.50%
NAPS 8.714 8.08 6.529 6.019 5.453 6.00 6.082 6.17%
Adjusted Per Share Value based on latest NOSH - 5,505,640
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 738.64 761.18 646.37 624.21 571.21 531.81 493.89 6.93%
EPS 98.79 121.60 97.54 101.50 0.85 58.13 44.18 14.34%
DPS 28.15 28.15 23.86 18.88 3.44 19.43 13.25 13.37%
NAPS 8.4609 7.8453 6.339 5.7008 5.1162 4.4923 4.5393 10.93%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 13.36 14.26 9.86 6.94 5.65 5.44 5.39 -
P/RPS 1.76 1.82 1.48 1.05 0.93 0.77 0.81 13.80%
P/EPS 13.13 11.39 9.81 6.48 626.31 7.01 9.10 6.29%
EY 7.62 8.78 10.19 15.44 0.16 14.27 10.98 -5.90%
DY 2.17 2.03 2.49 2.89 0.65 4.78 3.30 -6.74%
P/NAPS 1.53 1.76 1.51 1.15 1.04 0.91 0.89 9.44%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 28/01/16 22/01/15 23/01/14 23/01/13 17/01/12 19/01/11 20/01/10 -
Price 13.20 14.52 11.50 6.96 6.23 6.49 5.22 -
P/RPS 1.74 1.85 1.73 1.06 1.02 0.91 0.79 14.05%
P/EPS 12.97 11.59 11.45 6.49 690.60 8.36 8.82 6.63%
EY 7.71 8.63 8.74 15.40 0.14 11.96 11.34 -6.22%
DY 2.20 2.00 2.14 2.89 0.59 4.01 3.40 -6.99%
P/NAPS 1.51 1.80 1.76 1.16 1.14 1.08 0.86 9.83%

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