[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
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 43,266,200 40,571,900 36,963,300 35,668,100 31,156,900 29,913,300 28,066,100 7.47%
PBT 8,031,000 5,033,400 7,020,700 3,967,500 2,190,500 3,782,300 1,007,800 41.30%
Tax -1,457,700 988,300 -1,519,900 -938,100 -472,000 -840,600 -569,500 16.94%
NP 6,573,300 6,021,700 5,500,800 3,029,400 1,718,500 2,941,700 438,300 57.00%
-
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%
-
Tax Rate 18.15% -19.63% 21.65% 23.64% 21.55% 22.22% 56.51% -
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%
-
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%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div 1,636,383 1,399,692 1,371,523 277,754 1,068,646 826,926 636,998 17.01%
Div Payout % 24.59% 23.18% 25.08% 9.22% 61.64% 27.77% 135.33% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
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%
NOSH 5,642,601 5,643,352 5,537,463 5,459,435 5,448,019 4,339,866 4,335,169 4.48%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 15.19% 14.84% 14.88% 8.49% 5.52% 9.83% 1.56% -
ROE 14.24% 17.84% 15.65% 9.19% 5.98% 10.52% 1.82% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 766.78 718.93 667.51 653.33 571.89 689.27 647.40 2.85%
EPS 117.91 107.01 98.75 55.15 31.82 68.62 10.86 48.77%
DPS 29.00 25.00 25.00 5.09 19.62 19.07 14.70 11.98%
NAPS 8.2801 6.00 6.308 6.00 5.322 6.522 5.966 5.61%
Adjusted Per Share Value based on latest NOSH - 5,459,435
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 747.60 701.05 638.69 616.31 538.36 516.88 484.96 7.47%
EPS 114.96 104.35 94.48 52.03 29.96 51.45 8.13 55.47%
DPS 28.28 24.19 23.70 4.80 18.47 14.29 11.01 17.01%
NAPS 8.073 5.8507 6.0357 5.6601 5.01 4.8908 4.469 10.35%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
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%
P/EPS 11.33 11.27 8.46 12.09 22.34 7.78 48.08 -21.39%
EY 8.83 8.87 11.83 8.27 4.48 12.85 2.08 27.23%
DY 2.17 2.07 2.99 0.76 2.76 3.57 2.82 -4.27%
P/NAPS 1.61 2.01 1.32 1.11 1.34 0.82 0.87 10.79%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
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%
P/EPS 10.28 11.64 9.12 12.24 20.49 8.03 49.55 -23.04%
EY 9.73 8.59 10.96 8.17 4.88 12.45 2.02 29.93%
DY 2.39 2.01 2.77 0.75 3.01 3.46 2.73 -2.19%
P/NAPS 1.46 2.08 1.43 1.13 1.23 0.84 0.90 8.39%

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