[TENAGA] YoY TTM Result on 31-Aug-2013 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- -2.43%
YoY- 20.96%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 44,531,500 43,286,800 42,792,400 37,131,400 35,848,400 32,241,200 30,520,900 6.49%
PBT 8,066,800 7,133,700 7,114,700 5,892,800 5,821,100 992,600 4,222,900 11.37%
Tax -746,000 -1,072,800 -687,900 -542,300 -1,402,000 -152,400 -858,800 -2.31%
NP 7,320,800 6,060,900 6,426,800 5,350,500 4,419,100 840,200 3,364,100 13.82%
-
NP to SH 7,367,600 6,118,400 6,467,000 5,334,900 4,410,500 839,800 3,368,700 13.91%
-
Tax Rate 9.25% 15.04% 9.67% 9.20% 24.08% 15.35% 20.34% -
Total Cost 37,210,700 37,225,900 36,365,600 31,780,900 31,429,300 31,401,000 27,156,800 5.38%
-
Net Worth 52,397,511 47,194,695 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 12.32%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 1,806,182 1,636,268 1,636,494 1,386,927 1,097,630 199,742 1,129,233 8.13%
Div Payout % 24.52% 26.74% 25.31% 26.00% 24.89% 23.78% 33.52% -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 52,397,511 47,194,695 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 12.32%
NOSH 5,644,458 5,641,924 5,642,530 5,568,527 5,465,834 5,448,979 4,344,519 4.45%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 16.44% 14.00% 15.02% 14.41% 12.33% 2.61% 11.02% -
ROE 14.06% 12.96% 14.96% 15.97% 13.45% 2.79% 12.92% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 788.94 767.23 758.39 666.81 655.86 591.69 702.52 1.95%
EPS 130.53 108.45 114.61 95.80 80.69 15.41 77.54 9.05%
DPS 32.00 29.00 29.00 25.00 20.09 3.67 26.00 3.51%
NAPS 9.283 8.365 7.659 6.00 6.00 5.531 6.00 7.53%
Adjusted Per Share Value based on latest NOSH - 5,568,527
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 766.07 744.66 736.16 638.77 616.70 554.64 525.05 6.49%
EPS 126.74 105.25 111.25 91.78 75.87 14.45 57.95 13.91%
DPS 31.07 28.15 28.15 23.86 18.88 3.44 19.43 8.13%
NAPS 9.0139 8.1189 7.4345 5.7477 5.6417 5.1847 4.4843 12.32%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 14.74 11.18 12.38 8.73 6.84 5.25 5.67 -
P/RPS 1.87 1.46 1.63 1.31 1.04 0.89 0.81 14.94%
P/EPS 11.29 10.31 10.80 9.11 8.48 34.06 7.31 7.50%
EY 8.86 9.70 9.26 10.97 11.80 2.94 13.68 -6.97%
DY 2.17 2.59 2.34 2.86 2.94 0.70 4.59 -11.72%
P/NAPS 1.59 1.34 1.62 1.45 1.14 0.95 0.95 8.95%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 27/10/16 29/10/15 31/10/14 31/10/13 31/10/12 28/10/11 28/10/10 -
Price 14.32 12.66 13.36 9.43 6.95 5.86 5.68 -
P/RPS 1.82 1.65 1.76 1.41 1.06 0.99 0.81 14.43%
P/EPS 10.97 11.67 11.66 9.84 8.61 38.02 7.33 6.94%
EY 9.12 8.57 8.58 10.16 11.61 2.63 13.65 -6.49%
DY 2.23 2.29 2.17 2.65 2.89 0.63 4.58 -11.29%
P/NAPS 1.54 1.51 1.74 1.57 1.16 1.06 0.95 8.37%

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