[TENAGA] YoY TTM Result on 31-May-2013 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

18-Jul-2013

Admission Sponsor

Sponsor

Financial Year

31-Aug-2013

Quarter

31-May-2013 [#3]

Profit Trend

QoQ- 23.68%

YoY- 81.61%

Quarter Report

Announcement Q3FY13.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
TTM Result
Revenue	45,038,800	43,266,200	40,571,900	36,963,300	35,668,100	31,156,900	29,913,300	7.05%
YoY %	4.10%	6.64%	9.76%	3.63%	14.48%	4.16%	-	-
Horiz. %	150.56%	144.64%	135.63%	123.57%	119.24%	104.16%	100.00%	-
PBT	7,607,000	8,031,000	5,033,400	7,020,700	3,967,500	2,190,500	3,782,300	12.33%
YoY %	-5.28%	59.55%	-28.31%	76.96%	81.12%	-42.09%	-	-
Horiz. %	201.12%	212.33%	133.08%	185.62%	104.90%	57.91%	100.00%	-
Tax	-1,213,000	-1,457,700	988,300	-1,519,900	-938,100	-472,000	-840,600	6.29%
YoY %	16.79%	-247.50%	165.02%	-62.02%	-98.75%	43.85%	-	-
Horiz. %	144.30%	173.41%	-117.57%	180.81%	111.60%	56.15%	100.00%	-
NP	6,394,000	6,573,300	6,021,700	5,500,800	3,029,400	1,718,500	2,941,700	13.80%
YoY %	-2.73%	9.16%	9.47%	81.58%	76.28%	-41.58%	-	-
Horiz. %	217.36%	223.45%	204.70%	186.99%	102.98%	58.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,426,300	6,653,400	6,039,000	5,468,000	3,010,900	1,733,600	2,977,800	13.66%
YoY %	-3.41%	10.17%	10.44%	81.61%	73.68%	-41.78%	-	-
Horiz. %	215.81%	223.43%	202.80%	183.63%	101.11%	58.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.95%	18.15%	-19.63%	21.65%	23.64%	21.55%	22.22%	-
YoY %	-12.12%	192.46%	-190.67%	-8.42%	9.70%	-3.02%	-	-
Horiz. %	71.78%	81.68%	-88.34%	97.43%	106.39%	96.98%	100.00%	-
Total Cost	38,644,800	36,692,900	34,550,200	31,462,500	32,638,700	29,438,400	26,971,600	6.17%
YoY %	5.32%	6.20%	9.81%	-3.60%	10.87%	9.15%	-	-
Horiz. %	143.28%	136.04%	128.10%	116.65%	121.01%	109.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	51,078,081	46,721,307	33,860,112	34,930,320	32,756,613	28,994,361	28,304,609	10.32%
YoY %	9.33%	37.98%	-3.06%	6.64%	12.98%	2.44%	-	-
Horiz. %	180.46%	165.07%	119.63%	123.41%	115.73%	102.44%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Dividend
Div	1,636,367	1,636,383	1,399,692	1,371,523	277,754	1,068,646	826,926	12.03%
YoY %	-0.00%	16.91%	2.05%	393.79%	-74.01%	29.23%	-	-
Horiz. %	197.89%	197.89%	169.26%	165.86%	33.59%	129.23%	100.00%	-
Div Payout %	25.46%	24.59%	23.18%	25.08%	9.22%	61.64%	27.77%	-
YoY %	3.54%	6.08%	-7.58%	172.02%	-85.04%	121.97%	-	-
Horiz. %	91.68%	88.55%	83.47%	90.31%	33.20%	221.97%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Equity
Net Worth	51,078,081	46,721,307	33,860,112	34,930,320	32,756,613	28,994,361	28,304,609	10.32%
YoY %	9.33%	37.98%	-3.06%	6.64%	12.98%	2.44%	-	-
Horiz. %	180.46%	165.07%	119.63%	123.41%	115.73%	102.44%	100.00%	-
NOSH	5,643,363	5,642,601	5,643,352	5,537,463	5,459,435	5,448,019	4,339,866	4.47%
YoY %	0.01%	-0.01%	1.91%	1.43%	0.21%	25.53%	-	-
Horiz. %	130.04%	130.02%	130.04%	127.60%	125.80%	125.53%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Ratio Analysis
NP Margin	14.20%	15.19%	14.84%	14.88%	8.49%	5.52%	9.83%	-
YoY %	-6.52%	2.36%	-0.27%	75.27%	53.80%	-43.85%	-	-
Horiz. %	144.46%	154.53%	150.97%	151.37%	86.37%	56.15%	100.00%	-
ROE	12.58%	14.24%	17.84%	15.65%	9.19%	5.98%	10.52%	-
YoY %	-11.66%	-20.18%	13.99%	70.29%	53.68%	-43.16%	-	-
Horiz. %	119.58%	135.36%	169.58%	148.76%	87.36%	56.84%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Per Share
RPS	798.08	766.78	718.93	667.51	653.33	571.89	689.27	2.47%
YoY %	4.08%	6.66%	7.70%	2.17%	14.24%	-17.03%	-	-
Horiz. %	115.79%	111.25%	104.30%	96.84%	94.79%	82.97%	100.00%	-
EPS	113.87	117.91	107.01	98.75	55.15	31.82	68.62	8.79%
YoY %	-3.43%	10.19%	8.36%	79.06%	73.32%	-53.63%	-	-
Horiz. %	165.94%	171.83%	155.95%	143.91%	80.37%	46.37%	100.00%	-
DPS	29.00	29.00	25.00	25.00	5.09	19.62	19.07	7.22%
YoY %	0.00%	16.00%	0.00%	391.16%	-74.06%	2.88%	-	-
Horiz. %	152.07%	152.07%	131.10%	131.10%	26.69%	102.88%	100.00%	-
NAPS	9.051	8.2801	6.00	6.308	6.00	5.322	6.522	5.60%
YoY %	9.31%	38.00%	-4.88%	5.13%	12.74%	-18.40%	-	-
Horiz. %	138.78%	126.96%	92.00%	96.72%	92.00%	81.60%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 5,537,463
RPS	778.23	747.60	701.05	638.69	616.31	538.36	516.88	7.05%
YoY %	4.10%	6.64%	9.76%	3.63%	14.48%	4.16%	-	-
Horiz. %	150.56%	144.64%	135.63%	123.57%	119.24%	104.16%	100.00%	-
EPS	111.04	114.96	104.35	94.48	52.03	29.96	51.45	13.66%
YoY %	-3.41%	10.17%	10.45%	81.59%	73.66%	-41.77%	-	-
Horiz. %	215.82%	223.44%	202.82%	183.63%	101.13%	58.23%	100.00%	-
DPS	28.27	28.28	24.19	23.70	4.80	18.47	14.29	12.03%
YoY %	-0.04%	16.91%	2.07%	393.75%	-74.01%	29.25%	-	-
Horiz. %	197.83%	197.90%	169.28%	165.85%	33.59%	129.25%	100.00%	-
NAPS	8.8258	8.073	5.8507	6.0357	5.6601	5.01	4.8908	10.32%
YoY %	9.32%	37.98%	-3.07%	6.64%	12.98%	2.44%	-	-
Horiz. %	180.46%	165.07%	119.63%	123.41%	115.73%	102.44%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	31/05/10	-
Price	13.98	13.36	12.06	8.35	6.67	7.11	5.34	-
P/RPS	1.75	1.74	1.68	1.25	1.02	1.24	0.77	14.64%
YoY %	0.57%	3.57%	34.40%	22.55%	-17.74%	61.04%	-	-
Horiz. %	227.27%	225.97%	218.18%	162.34%	132.47%	161.04%	100.00%	-
P/EPS	12.28	11.33	11.27	8.46	12.09	22.34	7.78	7.89%
YoY %	8.38%	0.53%	33.22%	-30.02%	-45.88%	187.15%	-	-
Horiz. %	157.84%	145.63%	144.86%	108.74%	155.40%	287.15%	100.00%	-
EY	8.15	8.83	8.87	11.83	8.27	4.48	12.85	-7.30%
YoY %	-7.70%	-0.45%	-25.02%	43.05%	84.60%	-65.14%	-	-
Horiz. %	63.42%	68.72%	69.03%	92.06%	64.36%	34.86%	100.00%	-
DY	2.07	2.17	2.07	2.99	0.76	2.76	3.57	-8.67%
YoY %	-4.61%	4.83%	-30.77%	293.42%	-72.46%	-22.69%	-	-
Horiz. %	57.98%	60.78%	57.98%	83.75%	21.29%	77.31%	100.00%	-
P/NAPS	1.54	1.61	2.01	1.32	1.11	1.34	0.82	11.06%
YoY %	-4.35%	-19.90%	52.27%	18.92%	-17.16%	63.41%	-	-
Horiz. %	187.80%	196.34%	245.12%	160.98%	135.37%	163.41%	100.00%	-

	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	28/07/16	30/07/15	16/07/14	18/07/13	19/07/12	21/07/11	14/07/10	-
Price	14.32	12.12	12.46	9.01	6.75	6.52	5.51	-
P/RPS	1.79	1.58	1.73	1.35	1.03	1.14	0.80	14.35%
YoY %	13.29%	-8.67%	28.15%	31.07%	-9.65%	42.50%	-	-
Horiz. %	223.75%	197.50%	216.25%	168.75%	128.75%	142.50%	100.00%	-
P/EPS	12.58	10.28	11.64	9.12	12.24	20.49	8.03	7.76%
YoY %	22.37%	-11.68%	27.63%	-25.49%	-40.26%	155.17%	-	-
Horiz. %	156.66%	128.02%	144.96%	113.57%	152.43%	255.17%	100.00%	-
EY	7.95	9.73	8.59	10.96	8.17	4.88	12.45	-7.19%
YoY %	-18.29%	13.27%	-21.62%	34.15%	67.42%	-60.80%	-	-
Horiz. %	63.86%	78.15%	69.00%	88.03%	65.62%	39.20%	100.00%	-
DY	2.03	2.39	2.01	2.77	0.75	3.01	3.46	-8.49%
YoY %	-15.06%	18.91%	-27.44%	269.33%	-75.08%	-13.01%	-	-
Horiz. %	58.67%	69.08%	58.09%	80.06%	21.68%	86.99%	100.00%	-
P/NAPS	1.58	1.46	2.08	1.43	1.13	1.23	0.84	11.09%
YoY %	8.22%	-29.81%	45.45%	26.55%	-8.13%	46.43%	-	-
Horiz. %	188.10%	173.81%	247.62%	170.24%	134.52%	146.43%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 15:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-29 15:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-29 15:20:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-29 15:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-29 15:00:00

EMA 5

30 Mins

BUY

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

535

RANHILL

RANHILL UTILITIES BERHAD

471

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

DNEX

DAGANG NEXCHANGE BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

316

JCY

JCY INTERNATIONAL BERHAD

310

PTRANS

PERAK TRANSIT BERHAD

308

PBBANK

PUBLIC BANK BHD

285

YTL

YTL CORPORATION BHD

242

Daily Stocks

HSI-CXG

0.10

-0.03

210,159,300

INIX-OR

0.02

0.00

141,839,900

KENERGY

0.46

+0.16

140,764,600

EPICON

0.32

-0.08

119,352,000

HSI-HUZ

0.26

+0.035

115,711,400

AHB

0.12

-0.03

77,534,200

REVENUE

0.225

-0.01

77,220,300

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

ALPHA

0.315

0.00

54,637,000

More active Stocks

MPI

39.44

+0.56

217,800

YTLPOWR

5.25

+0.25

18,050,400

ATECH

3.54

+0.23

3,535,700

KENERGY

0.46

+0.16

140,764,600

KGB

3.21

+0.15

3,011,100

YTLPOWR-C36

1.21

+0.15

150,500

KOBAY

2.27

+0.14

9,480,300

PARAGON

3.60

+0.14

316,000

KGB-WB

1.83

+0.13

1,983,400

ORIENT

6.85

+0.13

912,000

More gainer Stocks

DLADY

34.72

-0.70

15,000

KLK

21.42

-0.56

1,526,000

LAGENDA

1.17

-0.49

28,944,400

ALLIANZ

22.08

-0.38

19,200

NESTLE

127.70

-0.20

10,800

CARLSBG

19.30

-0.18

133,900

BKAWAN

19.80

-0.18

5,700

HLIND

11.88

-0.16

23,400

ARKA

2.10

-0.14

2,000

CHINHIN

3.35

-0.12

1,217,300

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