[TENAGA] YoY TTM Result on 30-Nov-2014 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

22-Jan-2015

Admission Sponsor

Sponsor

Financial Year

31-Aug-2015

Quarter

30-Nov-2014 [#1]

Profit Trend

QoQ- 9.3%

YoY- 24.67%

Quarter Report

Announcement Quarter 1 FY2015.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
TTM Result
Revenue	40,564,900	33,640,600	42,936,500	44,247,100	37,573,000	36,284,800	33,204,400	3.21%
YoY %	20.58%	-21.65%	-2.96%	17.76%	3.55%	9.28%	-	-
Horiz. %	122.17%	101.31%	129.31%	133.26%	113.16%	109.28%	100.00%	-
PBT	7,547,100	5,567,100	6,676,200	8,118,900	5,506,800	7,837,100	-23,200	-
YoY %	35.57%	-16.61%	-17.77%	47.43%	-29.73%	33,880.60%	-	-
Horiz. %	-32,530.60%	-23,996.12%	-28,776.72%	-34,995.26%	-23,736.21%	-33,780.60%	100.00%	-
Tax	-951,900	-601,800	-1,004,100	-1,073,500	160,700	-1,926,200	68,500	-
YoY %	-58.18%	40.07%	6.46%	-768.01%	108.34%	-2,911.97%	-	-
Horiz. %	-1,389.64%	-878.54%	-1,465.84%	-1,567.15%	234.60%	-2,811.97%	100.00%	-
NP	6,595,200	4,965,300	5,672,100	7,045,400	5,667,500	5,910,900	45,300	119.45%
YoY %	32.83%	-12.46%	-19.49%	24.31%	-4.12%	12,948.34%	-	-
Horiz. %	14,558.94%	10,960.93%	12,521.19%	15,552.76%	12,511.04%	13,048.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,594,600	4,984,600	5,742,500	7,068,600	5,669,700	5,900,100	49,200	116.61%
YoY %	32.30%	-13.20%	-18.76%	24.67%	-3.91%	11,892.07%	-	-
Horiz. %	13,403.66%	10,131.30%	11,671.75%	14,367.07%	11,523.78%	11,992.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.61%	10.81%	15.04%	13.22%	-2.92%	24.58%	-	-
YoY %	16.65%	-28.12%	13.77%	552.74%	-111.88%	0.00%	-	-
Horiz. %	51.30%	43.98%	61.19%	53.78%	-11.88%	100.00%	-	-
Total Cost	33,969,700	28,675,300	37,264,400	37,201,700	31,905,500	30,373,900	33,159,100	0.38%
YoY %	18.46%	-23.05%	0.17%	16.60%	5.04%	-8.40%	-	-
Horiz. %	102.44%	86.48%	112.38%	112.19%	96.22%	91.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	57,803,260	0	49,182,703	45,604,398	36,848,281	33,138,447	29,740,027	11.05%
YoY %	0.00%	0.00%	7.85%	23.76%	11.19%	11.43%	-	-
Horiz. %	194.36%	0.00%	165.38%	153.34%	123.90%	111.43%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Dividend
Div	3,702,017	2,202,585	1,636,268	1,636,494	1,386,927	1,097,630	199,742	58.52%
YoY %	68.08%	34.61%	-0.01%	17.99%	26.36%	449.52%	-	-
Horiz. %	1,853.40%	1,102.72%	819.19%	819.30%	694.36%	549.52%	100.00%	-
Div Payout %	56.14%	44.19%	28.49%	23.15%	24.46%	18.60%	405.98%	-
YoY %	27.04%	55.11%	23.07%	-5.36%	31.51%	-95.42%	-	-
Horiz. %	13.83%	10.88%	7.02%	5.70%	6.02%	4.58%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Equity
Net Worth	57,803,260	0	49,182,703	45,604,398	36,848,281	33,138,447	29,740,027	11.05%
YoY %	0.00%	0.00%	7.85%	23.76%	11.19%	11.43%	-	-
Horiz. %	194.36%	0.00%	165.38%	153.34%	123.90%	111.43%	100.00%	-
NOSH	5,665,986	5,651,792	5,644,101	5,644,108	5,643,786	5,505,640	5,453,883	0.60%
YoY %	0.25%	0.14%	-0.00%	0.01%	2.51%	0.95%	-	-
Horiz. %	103.89%	103.63%	103.49%	103.49%	103.48%	100.95%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Ratio Analysis
NP Margin	16.26%	14.76%	13.21%	15.92%	15.08%	16.29%	0.14%	-
YoY %	10.16%	11.73%	-17.02%	5.57%	-7.43%	11,535.71%	-	-
Horiz. %	11,614.29%	10,542.86%	9,435.71%	11,371.43%	10,771.43%	11,635.71%	100.00%	-
ROE	11.41%	0.00%	11.68%	15.50%	15.39%	17.80%	0.17%	-
YoY %	0.00%	0.00%	-24.65%	0.71%	-13.54%	10,370.59%	-	-
Horiz. %	6,711.76%	0.00%	6,870.59%	9,117.65%	9,052.94%	10,470.59%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Per Share
RPS	715.94	595.22	760.73	783.95	665.74	659.05	608.82	2.59%
YoY %	20.28%	-21.76%	-2.96%	17.76%	1.02%	8.25%	-	-
Horiz. %	117.59%	97.77%	124.95%	128.77%	109.35%	108.25%	100.00%	-
EPS	116.39	88.20	101.74	125.24	100.46	107.16	0.90	115.39%
YoY %	31.96%	-13.31%	-18.76%	24.67%	-6.25%	11,806.67%	-	-
Horiz. %	12,932.22%	9,800.00%	11,304.44%	13,915.56%	11,162.22%	11,906.67%	100.00%	-
DPS	65.41	39.00	29.00	29.00	24.57	20.09	3.66	57.61%
YoY %	67.72%	34.48%	0.00%	18.03%	22.30%	448.91%	-	-
Horiz. %	1,787.16%	1,065.57%	792.35%	792.35%	671.31%	548.91%	100.00%	-
NAPS	10.2018	0.00	8.714	8.08	6.529	6.019	5.453	10.38%
YoY %	0.00%	0.00%	7.85%	23.76%	8.47%	10.38%	-	-
Horiz. %	187.09%	0.00%	159.80%	148.18%	119.73%	110.38%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Adjusted Per Share Value based on latest NOSH - 5,644,108
RPS	700.93	581.28	741.90	764.55	649.23	626.97	573.74	3.21%
YoY %	20.58%	-21.65%	-2.96%	17.76%	3.55%	9.28%	-	-
Horiz. %	122.17%	101.31%	129.31%	133.26%	113.16%	109.28%	100.00%	-
EPS	113.95	86.13	99.23	122.14	97.97	101.95	0.85	116.61%
YoY %	32.30%	-13.20%	-18.76%	24.67%	-3.90%	11,894.12%	-	-
Horiz. %	13,405.88%	10,132.94%	11,674.12%	14,369.41%	11,525.88%	11,994.12%	100.00%	-
DPS	63.97	38.06	28.27	28.28	23.96	18.97	3.45	58.53%
YoY %	68.08%	34.63%	-0.04%	18.03%	26.30%	449.86%	-	-
Horiz. %	1,854.20%	1,103.19%	819.42%	819.71%	694.49%	549.86%	100.00%	-
NAPS	9.9879	0.00	8.4983	7.88	6.3671	5.726	5.1388	11.05%
YoY %	0.00%	0.00%	7.85%	23.76%	11.20%	11.43%	-	-
Horiz. %	194.36%	0.00%	165.38%	153.34%	123.90%	111.43%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	-
Price	16.24	13.72	13.36	14.26	9.86	6.94	5.65	-
P/RPS	2.27	2.31	1.76	1.82	1.48	1.05	0.93	15.12%
YoY %	-1.73%	31.25%	-3.30%	22.97%	40.95%	12.90%	-	-
Horiz. %	244.09%	248.39%	189.25%	195.70%	159.14%	112.90%	100.00%	-
P/EPS	13.95	15.56	13.13	11.39	9.81	6.48	626.31	-45.13%
YoY %	-10.35%	18.51%	15.28%	16.11%	51.39%	-98.97%	-	-
Horiz. %	2.23%	2.48%	2.10%	1.82%	1.57%	1.03%	100.00%	-
EY	7.17	6.43	7.62	8.78	10.19	15.44	0.16	82.22%
YoY %	11.51%	-15.62%	-13.21%	-13.84%	-34.00%	9,550.00%	-	-
Horiz. %	4,481.25%	4,018.75%	4,762.50%	5,487.50%	6,368.75%	9,650.00%	100.00%	-
DY	4.03	2.84	2.17	2.03	2.49	2.89	0.65	33.36%
YoY %	41.90%	30.88%	6.90%	-18.47%	-13.84%	344.62%	-	-
Horiz. %	620.00%	436.92%	333.85%	312.31%	383.08%	444.62%	100.00%	-
P/NAPS	1.59	0.00	1.53	1.76	1.51	1.15	1.04	6.92%
YoY %	0.00%	0.00%	-13.07%	16.56%	31.30%	10.58%	-	-
Horiz. %	152.88%	0.00%	147.12%	169.23%	145.19%	110.58%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/18	-	28/01/16	22/01/15	23/01/14	23/01/13	17/01/12	-
Price	15.04	0.00	13.20	14.52	11.50	6.96	6.23	-
P/RPS	2.10	0.00	1.74	1.85	1.73	1.06	1.02	12.07%
YoY %	0.00%	0.00%	-5.95%	6.94%	63.21%	3.92%	-	-
Horiz. %	205.88%	0.00%	170.59%	181.37%	169.61%	103.92%	100.00%	-
P/EPS	12.92	0.00	12.97	11.59	11.45	6.49	690.60	-46.62%
YoY %	0.00%	0.00%	11.91%	1.22%	76.43%	-99.06%	-	-
Horiz. %	1.87%	0.00%	1.88%	1.68%	1.66%	0.94%	100.00%	-
EY	7.74	0.00	7.71	8.63	8.74	15.40	0.14	88.36%
YoY %	0.00%	0.00%	-10.66%	-1.26%	-43.25%	10,900.00%	-	-
Horiz. %	5,528.57%	0.00%	5,507.14%	6,164.29%	6,242.86%	11,000.00%	100.00%	-
DY	4.35	0.00	2.20	2.00	2.14	2.89	0.59	37.06%
YoY %	0.00%	0.00%	10.00%	-6.54%	-25.95%	389.83%	-	-
Horiz. %	737.29%	0.00%	372.88%	338.98%	362.71%	489.83%	100.00%	-
P/NAPS	1.47	0.00	1.51	1.80	1.76	1.16	1.14	4.09%
YoY %	0.00%	0.00%	-16.11%	2.27%	51.72%	1.75%	-	-
Horiz. %	128.95%	0.00%	132.46%	157.89%	154.39%	101.75%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 15:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 15:40:00

EMA 5

5 Mins

BUY

2024-05-17 15:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-17 15:20:00

EMA 5

10 Mins

BUY

2024-05-17 15:05:00

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

492

MBSB

MALAYSIA BUILDING SOCIETY BHD

481

HLIND

HONG LEONG INDUSTRIES BHD

458

PTRANS

PERAK TRANSIT BERHAD

404

DNEX

DAGANG NEXCHANGE BERHAD

400

HARTA

HARTALEGA HOLDINGS BHD

385

YTLPOWR

YTL POWER INTERNATIONAL BHD

381

NOTION

NOTION VTEC BHD

380

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

CARZO

0.20

-0.10

66,400

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