[TENAGA] YoY TTM Result on 31-May-2012 [#3] | Financial Results | I3investor

[TENAGA] YoY TTM Result on 31-May-2012 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

19-Jul-2012

Admission Sponsor

-

Sponsor

-

Financial Year

31-Aug-2012

Quarter

31-May-2012 [#3]

Profit Trend

QoQ- 39.44%

YoY- 73.68%

Quarter Report

Announcement Q3FY12.pdf

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
TTM Result
Revenue	43,266,200	40,571,900	36,963,300	35,668,100	31,156,900	29,913,300	28,066,100	7.47%
YoY %	6.64%	9.76%	3.63%	14.48%	4.16%	6.58%	-	-
Horiz. %	154.16%	144.56%	131.70%	127.09%	111.01%	106.58%	100.00%	-
PBT	8,031,000	5,033,400	7,020,700	3,967,500	2,190,500	3,782,300	1,007,800	41.30%
YoY %	59.55%	-28.31%	76.96%	81.12%	-42.09%	275.30%	-	-
Horiz. %	796.88%	499.44%	696.64%	393.68%	217.35%	375.30%	100.00%	-
Tax	-1,457,700	988,300	-1,519,900	-938,100	-472,000	-840,600	-569,500	16.94%
YoY %	-247.50%	165.02%	-62.02%	-98.75%	43.85%	-47.60%	-	-
Horiz. %	255.96%	-173.54%	266.88%	164.72%	82.88%	147.60%	100.00%	-
NP	6,573,300	6,021,700	5,500,800	3,029,400	1,718,500	2,941,700	438,300	57.00%
YoY %	9.16%	9.47%	81.58%	76.28%	-41.58%	571.16%	-	-
Horiz. %	1,499.73%	1,373.88%	1,255.03%	691.17%	392.08%	671.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,653,400	6,039,000	5,468,000	3,010,900	1,733,600	2,977,800	470,700	55.46%
YoY %	10.17%	10.44%	81.61%	73.68%	-41.78%	532.63%	-	-
Horiz. %	1,413.51%	1,282.98%	1,161.67%	639.66%	368.30%	632.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.15%	-19.63%	21.65%	23.64%	21.55%	22.22%	56.51%	-
YoY %	192.46%	-190.67%	-8.42%	9.70%	-3.02%	-60.68%	-	-
Horiz. %	32.12%	-34.74%	38.31%	41.83%	38.13%	39.32%	100.00%	-
Total Cost	36,692,900	34,550,200	31,462,500	32,638,700	29,438,400	26,971,600	27,627,800	4.84%
YoY %	6.20%	9.81%	-3.60%	10.87%	9.15%	-2.38%	-	-
Horiz. %	132.81%	125.06%	113.88%	118.14%	106.55%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,721,307	33,860,112	34,930,320	32,756,613	28,994,361	28,304,609	25,863,621	10.35%
YoY %	37.98%	-3.06%	6.64%	12.98%	2.44%	9.44%	-	-
Horiz. %	180.64%	130.92%	135.06%	126.65%	112.10%	109.44%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Dividend
Div	1,636,383	1,399,692	1,371,523	277,754	1,068,646	826,926	636,998	17.01%
YoY %	16.91%	2.05%	393.79%	-74.01%	29.23%	29.82%	-	-
Horiz. %	256.89%	219.73%	215.31%	43.60%	167.76%	129.82%	100.00%	-
Div Payout %	24.59%	23.18%	25.08%	9.22%	61.64%	27.77%	135.33%	-
YoY %	6.08%	-7.58%	172.02%	-85.04%	121.97%	-79.48%	-	-
Horiz. %	18.17%	17.13%	18.53%	6.81%	45.55%	20.52%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Equity
Net Worth	46,721,307	33,860,112	34,930,320	32,756,613	28,994,361	28,304,609	25,863,621	10.35%
YoY %	37.98%	-3.06%	6.64%	12.98%	2.44%	9.44%	-	-
Horiz. %	180.64%	130.92%	135.06%	126.65%	112.10%	109.44%	100.00%	-
NOSH	5,642,601	5,643,352	5,537,463	5,459,435	5,448,019	4,339,866	4,335,169	4.48%
YoY %	-0.01%	1.91%	1.43%	0.21%	25.53%	0.11%	-	-
Horiz. %	130.16%	130.18%	127.73%	125.93%	125.67%	100.11%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Ratio Analysis
NP Margin	15.19%	14.84%	14.88%	8.49%	5.52%	9.83%	1.56%	-
YoY %	2.36%	-0.27%	75.27%	53.80%	-43.85%	530.13%	-	-
Horiz. %	973.72%	951.28%	953.85%	544.23%	353.85%	630.13%	100.00%	-
ROE	14.24%	17.84%	15.65%	9.19%	5.98%	10.52%	1.82%	-
YoY %	-20.18%	13.99%	70.29%	53.68%	-43.16%	478.02%	-	-
Horiz. %	782.42%	980.22%	859.89%	504.95%	328.57%	578.02%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Per Share
RPS	766.78	718.93	667.51	653.33	571.89	689.27	647.40	2.85%
YoY %	6.66%	7.70%	2.17%	14.24%	-17.03%	6.47%	-	-
Horiz. %	118.44%	111.05%	103.11%	100.92%	88.34%	106.47%	100.00%	-
EPS	117.91	107.01	98.75	55.15	31.82	68.62	10.86	48.77%
YoY %	10.19%	8.36%	79.06%	73.32%	-53.63%	531.86%	-	-
Horiz. %	1,085.73%	985.36%	909.30%	507.83%	293.00%	631.86%	100.00%	-
DPS	29.00	25.00	25.00	5.09	19.62	19.07	14.70	11.98%
YoY %	16.00%	0.00%	391.16%	-74.06%	2.88%	29.73%	-	-
Horiz. %	197.28%	170.07%	170.07%	34.63%	133.47%	129.73%	100.00%	-
NAPS	8.2801	6.00	6.308	6.00	5.322	6.522	5.966	5.61%
YoY %	38.00%	-4.88%	5.13%	12.74%	-18.40%	9.32%	-	-
Horiz. %	138.79%	100.57%	105.73%	100.57%	89.21%	109.32%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,459,435
RPS	747.60	701.05	638.69	616.31	538.36	516.88	484.96	7.47%
YoY %	6.64%	9.76%	3.63%	14.48%	4.16%	6.58%	-	-
Horiz. %	154.16%	144.56%	131.70%	127.08%	111.01%	106.58%	100.00%	-
EPS	114.96	104.35	94.48	52.03	29.96	51.45	8.13	55.47%
YoY %	10.17%	10.45%	81.59%	73.66%	-41.77%	532.84%	-	-
Horiz. %	1,414.02%	1,283.52%	1,162.12%	639.98%	368.51%	632.84%	100.00%	-
DPS	28.28	24.19	23.70	4.80	18.47	14.29	11.01	17.01%
YoY %	16.91%	2.07%	393.75%	-74.01%	29.25%	29.79%	-	-
Horiz. %	256.86%	219.71%	215.26%	43.60%	167.76%	129.79%	100.00%	-
NAPS	8.073	5.8507	6.0357	5.6601	5.01	4.8908	4.469	10.35%
YoY %	37.98%	-3.07%	6.64%	12.98%	2.44%	9.44%	-	-
Horiz. %	180.64%	130.92%	135.06%	126.65%	112.11%	109.44%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	29/05/09	-
Price	13.36	12.06	8.35	6.67	7.11	5.34	5.22	-
P/RPS	1.74	1.68	1.25	1.02	1.24	0.77	0.81	13.58%
YoY %	3.57%	34.40%	22.55%	-17.74%	61.04%	-4.94%	-	-
Horiz. %	214.81%	207.41%	154.32%	125.93%	153.09%	95.06%	100.00%	-
P/EPS	11.33	11.27	8.46	12.09	22.34	7.78	48.08	-21.39%
YoY %	0.53%	33.22%	-30.02%	-45.88%	187.15%	-83.82%	-	-
Horiz. %	23.56%	23.44%	17.60%	25.15%	46.46%	16.18%	100.00%	-
EY	8.83	8.87	11.83	8.27	4.48	12.85	2.08	27.23%
YoY %	-0.45%	-25.02%	43.05%	84.60%	-65.14%	517.79%	-	-
Horiz. %	424.52%	426.44%	568.75%	397.60%	215.38%	617.79%	100.00%	-
DY	2.17	2.07	2.99	0.76	2.76	3.57	2.82	-4.27%
YoY %	4.83%	-30.77%	293.42%	-72.46%	-22.69%	26.60%	-	-
Horiz. %	76.95%	73.40%	106.03%	26.95%	97.87%	126.60%	100.00%	-
P/NAPS	1.61	2.01	1.32	1.11	1.34	0.82	0.87	10.79%
YoY %	-19.90%	52.27%	18.92%	-17.16%	63.41%	-5.75%	-	-
Horiz. %	185.06%	231.03%	151.72%	127.59%	154.02%	94.25%	100.00%	-

	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	31/05/09	CAGR
Price Multiplier on Announcement Date
Date	30/07/15	16/07/14	18/07/13	19/07/12	21/07/11	14/07/10	22/07/09	-
Price	12.12	12.46	9.01	6.75	6.52	5.51	5.38	-
P/RPS	1.58	1.73	1.35	1.03	1.14	0.80	0.83	11.32%
YoY %	-8.67%	28.15%	31.07%	-9.65%	42.50%	-3.61%	-	-
Horiz. %	190.36%	208.43%	162.65%	124.10%	137.35%	96.39%	100.00%	-
P/EPS	10.28	11.64	9.12	12.24	20.49	8.03	49.55	-23.04%
YoY %	-11.68%	27.63%	-25.49%	-40.26%	155.17%	-83.79%	-	-
Horiz. %	20.75%	23.49%	18.41%	24.70%	41.35%	16.21%	100.00%	-
EY	9.73	8.59	10.96	8.17	4.88	12.45	2.02	29.93%
YoY %	13.27%	-21.62%	34.15%	67.42%	-60.80%	516.34%	-	-
Horiz. %	481.68%	425.25%	542.57%	404.46%	241.58%	616.34%	100.00%	-
DY	2.39	2.01	2.77	0.75	3.01	3.46	2.73	-2.19%
YoY %	18.91%	-27.44%	269.33%	-75.08%	-13.01%	26.74%	-	-
Horiz. %	87.55%	73.63%	101.47%	27.47%	110.26%	126.74%	100.00%	-
P/NAPS	1.46	2.08	1.43	1.13	1.23	0.84	0.90	8.39%
YoY %	-29.81%	45.45%	26.55%	-8.13%	46.43%	-6.67%	-	-
Horiz. %	162.22%	231.11%	158.89%	125.56%	136.67%	93.33%	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

Post a Comment

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-25 16:50:00

ADX

10 Mins

BUY

2024-06-25 16:50:00

ADX

5 Mins

BUY

2024-06-25 16:40:00

ADX

5 Mins

SELL

2024-06-25 16:30:00

ADX

30 Mins

SELL

2024-06-25 16:30:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Bornin63

The Ever Increasing Demand for Renewable Energy in Malaysia?

2

AITrend

The New AI Investment Target on Bursa Malaysia?!

3

peggy99

新加坡医美巨头进军马来西亚数据中心市场：Accrelist 拿督郑耀楗带领MCLEAN再创辉煌【MCLEAN】 -STOCK CODE 0167

4

lalalalu finance blog

KAB and Permodalan Kedah Berhad Join Forces to Advance Energy Generation Business

5

save malaysia!

Is Guan Eng’s denial of DAP not orchestrating PAS’ entry into Madani gov’t not matched by action?

6

BFM Podcast

A Healthy Correction Is Good For Malaysia

7

AmInvest Research Reports

Stock on Radar - V.S. Industry

8

Stock Region

Beneficiaries of Sea Freight Spike? A Peer Comparison on Bursa

Hot Stocks Today >

1

JCY INTERNATIONAL BERHAD

1000

2

PERAK TRANSIT BERHAD

745

3

HONG LEONG INDUSTRIES BHD

703

4

MALAYSIAN PACIFIC INDUSTRIES

676

5

YTL POWER INTERNATIONAL BHD

625

6

NOTION VTEC BHD

560

7

DAGANG NEXCHANGE BERHAD

550

8

HEXTAR CAPITAL BERHAD

428

9

GENTING BHD

406

10

SNS NETWORK TECHNOLOGY BERHAD

400

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....