[TENAGA] YoY TTM Result on 31-May-2014 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
16-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- -1.51%
YoY- 10.44%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 46,189,800 45,038,800 43,266,200 40,571,900 36,963,300 35,668,100 31,156,900 6.77%
PBT 8,001,700 7,607,000 8,031,000 5,033,400 7,020,700 3,967,500 2,190,500 24.07%
Tax -1,087,700 -1,213,000 -1,457,700 988,300 -1,519,900 -938,100 -472,000 14.91%
NP 6,914,000 6,394,000 6,573,300 6,021,700 5,500,800 3,029,400 1,718,500 26.08%
-
NP to SH 6,947,000 6,426,300 6,653,400 6,039,000 5,468,000 3,010,900 1,733,600 26.00%
-
Tax Rate 13.59% 15.95% 18.15% -19.63% 21.65% 23.64% 21.55% -
Total Cost 39,275,800 38,644,800 36,692,900 34,550,200 31,462,500 32,638,700 29,438,400 4.91%
-
Net Worth 55,352,352 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 28,994,361 11.36%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div 2,202,585 1,636,367 1,636,383 1,399,692 1,371,523 277,754 1,068,646 12.79%
Div Payout % 31.71% 25.46% 24.59% 23.18% 25.08% 9.22% 61.64% -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 55,352,352 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 28,994,361 11.36%
NOSH 5,658,592 5,643,363 5,642,601 5,643,352 5,537,463 5,459,435 5,448,019 0.63%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 14.97% 14.20% 15.19% 14.84% 14.88% 8.49% 5.52% -
ROE 12.55% 12.58% 14.24% 17.84% 15.65% 9.19% 5.98% -
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 816.28 798.08 766.78 718.93 667.51 653.33 571.89 6.10%
EPS 122.77 113.87 117.91 107.01 98.75 55.15 31.82 25.21%
DPS 39.00 29.00 29.00 25.00 25.00 5.09 19.62 12.11%
NAPS 9.782 9.051 8.2801 6.00 6.308 6.00 5.322 10.66%
Adjusted Per Share Value based on latest NOSH - 5,643,352
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 798.12 778.23 747.60 701.05 638.69 616.31 538.36 6.77%
EPS 120.04 111.04 114.96 104.35 94.48 52.03 29.96 26.00%
DPS 38.06 28.27 28.28 24.19 23.70 4.80 18.47 12.79%
NAPS 9.5644 8.8258 8.073 5.8507 6.0357 5.6601 5.01 11.36%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 13.78 13.98 13.36 12.06 8.35 6.67 7.11 -
P/RPS 1.69 1.75 1.74 1.68 1.25 1.02 1.24 5.29%
P/EPS 11.22 12.28 11.33 11.27 8.46 12.09 22.34 -10.83%
EY 8.91 8.15 8.83 8.87 11.83 8.27 4.48 12.12%
DY 2.83 2.07 2.17 2.07 2.99 0.76 2.76 0.41%
P/NAPS 1.41 1.54 1.61 2.01 1.32 1.11 1.34 0.85%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 28/07/16 30/07/15 16/07/14 18/07/13 19/07/12 21/07/11 -
Price 14.24 14.32 12.12 12.46 9.01 6.75 6.52 -
P/RPS 1.74 1.79 1.58 1.73 1.35 1.03 1.14 7.29%
P/EPS 11.60 12.58 10.28 11.64 9.12 12.24 20.49 -9.03%
EY 8.62 7.95 9.73 8.59 10.96 8.17 4.88 9.93%
DY 2.74 2.03 2.39 2.01 2.77 0.75 3.01 -1.55%
P/NAPS 1.46 1.58 1.46 2.08 1.43 1.13 1.23 2.89%

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