[TENAGA] QoQ Annualized Quarter Result on 31-Aug-2014 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- -5.1%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 42,057,066 43,274,200 44,108,400 42,792,400 41,425,333 39,138,200 38,289,600 6.46%
PBT 7,628,266 9,972,600 10,483,200 7,114,700 6,406,533 5,869,600 6,466,400 11.65%
Tax -626,533 -1,003,200 -1,079,200 -687,900 399,866 1,061,800 463,200 -
NP 7,001,733 8,969,400 9,404,000 6,426,800 6,806,400 6,931,400 6,929,600 0.69%
-
NP to SH 7,063,333 9,016,200 9,407,600 6,467,000 6,814,800 6,968,400 7,001,200 0.59%
-
Tax Rate 8.21% 10.06% 10.29% 9.67% -6.24% -18.09% -7.16% -
Total Cost 35,055,333 34,304,800 34,704,400 36,365,600 34,618,933 32,206,800 31,360,000 7.71%
-
Net Worth 46,728,270 46,706,355 45,604,398 43,224,325 33,862,533 33,863,748 36,848,281 17.17%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 752,459 1,128,718 - 1,636,643 752,500 1,128,791 - -
Div Payout % 10.65% 12.52% - 25.31% 11.04% 16.20% - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 46,728,270 46,706,355 45,604,398 43,224,325 33,862,533 33,863,748 36,848,281 17.17%
NOSH 5,643,442 5,643,590 5,644,108 5,643,599 5,643,755 5,643,958 5,643,786 -0.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 16.65% 20.73% 21.32% 15.02% 16.43% 17.71% 18.10% -
ROE 15.12% 19.30% 20.63% 14.96% 20.12% 20.58% 19.00% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 745.24 766.78 781.49 758.25 734.00 693.45 678.44 6.46%
EPS 125.16 159.76 166.68 114.59 120.75 123.48 124.04 0.60%
DPS 13.33 20.00 0.00 29.00 13.33 20.00 0.00 -
NAPS 8.2801 8.276 8.08 7.659 6.00 6.00 6.529 17.18%
Adjusted Per Share Value based on latest NOSH - 5,642,530
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 725.51 746.50 760.89 738.19 714.61 675.15 660.52 6.46%
EPS 121.85 155.53 162.29 111.56 117.56 120.21 120.77 0.59%
DPS 12.98 19.47 0.00 28.23 12.98 19.47 0.00 -
NAPS 8.0609 8.0571 7.867 7.4564 5.8415 5.8417 6.3565 17.17%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 13.36 14.72 14.26 12.38 12.06 12.00 9.86 -
P/RPS 1.79 1.92 1.82 1.63 1.64 1.73 1.45 15.09%
P/EPS 10.67 9.21 8.56 10.80 9.99 9.72 7.95 21.69%
EY 9.37 10.85 11.69 9.26 10.01 10.29 12.58 -17.84%
DY 1.00 1.36 0.00 2.34 1.11 1.67 0.00 -
P/NAPS 1.61 1.78 1.76 1.62 2.01 2.00 1.51 4.37%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 27/04/15 22/01/15 31/10/14 16/07/14 24/04/14 23/01/14 -
Price 12.12 14.60 14.52 13.36 12.46 11.94 11.50 -
P/RPS 1.63 1.90 1.86 1.76 1.70 1.72 1.70 -2.76%
P/EPS 9.68 9.14 8.71 11.66 10.32 9.67 9.27 2.92%
EY 10.33 10.94 11.48 8.58 9.69 10.34 10.79 -2.86%
DY 1.10 1.37 0.00 2.17 1.07 1.68 0.00 -
P/NAPS 1.46 1.76 1.80 1.74 2.08 1.99 1.76 -11.72%

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