[TENAGA] YoY TTM Result on 31-Aug-2010 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 13.13%
YoY- 267.0%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Revenue 37,131,400 35,848,400 32,241,200 30,520,900 28,785,600 24,921,300 23,320,400 8.05%
PBT 5,892,800 5,821,100 992,600 4,222,900 1,543,100 3,025,200 4,765,900 3.59%
Tax -542,300 -1,402,000 -152,400 -858,800 -690,100 -424,800 -698,300 -4.12%
NP 5,350,500 4,419,100 840,200 3,364,100 853,000 2,600,400 4,067,600 4.67%
-
NP to SH 5,334,900 4,410,500 839,800 3,368,700 917,900 2,594,000 4,061,100 4.64%
-
Tax Rate 9.20% 24.08% 15.35% 20.34% 44.72% 14.04% 14.65% -
Total Cost 31,780,900 31,429,300 31,401,000 27,156,800 27,932,600 22,320,900 19,252,800 8.70%
-
Net Worth 33,411,167 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 23,982,929 5.67%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Div 1,386,927 1,097,630 199,742 1,129,233 770,363 866,483 1,565,627 -1.99%
Div Payout % 26.00% 24.89% 23.78% 33.52% 83.93% 33.40% 38.55% -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Net Worth 33,411,167 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 23,982,929 5.67%
NOSH 5,568,527 5,465,834 5,448,979 4,344,519 4,335,092 4,332,312 4,329,048 4.28%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
NP Margin 14.41% 12.33% 2.61% 11.02% 2.96% 10.43% 17.44% -
ROE 15.97% 13.45% 2.79% 12.92% 3.53% 10.11% 16.93% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 666.81 655.86 591.69 702.52 664.01 575.24 538.70 3.61%
EPS 95.80 80.69 15.41 77.54 21.17 59.88 93.81 0.35%
DPS 25.00 20.09 3.67 26.00 17.77 20.00 36.17 -5.96%
NAPS 6.00 6.00 5.531 6.00 5.996 5.92 5.54 1.33%
Adjusted Per Share Value based on latest NOSH - 4,344,519
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
RPS 640.54 618.40 556.18 526.50 496.57 429.91 402.29 8.05%
EPS 92.03 76.08 14.49 58.11 15.83 44.75 70.06 4.64%
DPS 23.93 18.93 3.45 19.48 13.29 14.95 27.01 -1.99%
NAPS 5.7636 5.6573 5.199 4.4967 4.484 4.4243 4.1372 5.67%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 -
Price 8.73 6.84 5.25 5.67 5.13 5.06 9.95 -
P/RPS 1.31 1.04 0.89 0.81 0.77 0.88 1.85 -5.58%
P/EPS 9.11 8.48 34.06 7.31 24.23 8.45 10.61 -2.50%
EY 10.97 11.80 2.94 13.68 4.13 11.83 9.43 2.55%
DY 2.86 2.94 0.70 4.59 3.46 3.95 3.63 -3.89%
P/NAPS 1.45 1.14 0.95 0.95 0.86 0.85 1.80 -3.53%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 CAGR
Date 31/10/13 31/10/12 28/10/11 28/10/10 26/10/09 16/10/08 25/10/07 -
Price 9.43 6.95 5.86 5.68 5.43 4.22 9.45 -
P/RPS 1.41 1.06 0.99 0.81 0.82 0.73 1.75 -3.53%
P/EPS 9.84 8.61 38.02 7.33 25.65 7.05 10.07 -0.38%
EY 10.16 11.61 2.63 13.65 3.90 14.19 9.93 0.38%
DY 2.65 2.89 0.63 4.58 3.27 4.74 3.83 -5.94%
P/NAPS 1.57 1.16 1.06 0.95 0.91 0.71 1.71 -1.41%

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