[TENAGA] QoQ Annualized Quarter 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- -16.59%
YoY- 156.86%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 35,962,000 36,523,200 35,848,400 35,351,466 34,645,200 34,777,600 32,241,200 7.55%
PBT 7,215,200 8,010,400 5,821,100 5,952,933 6,968,800 -53,600 1,156,700 239.23%
Tax -1,861,400 -2,348,800 -1,402,000 -1,483,733 -1,634,800 -252,000 -192,200 354.97%
NP 5,353,800 5,661,600 4,419,100 4,469,200 5,334,000 -305,600 964,500 213.82%
-
NP to SH 5,375,200 5,662,000 4,410,500 4,466,000 5,354,200 -296,400 965,400 214.47%
-
Tax Rate 25.80% 29.32% 24.08% 24.92% 23.46% - 16.62% -
Total Cost 30,608,200 30,861,600 31,429,300 30,882,266 29,311,200 35,083,200 31,276,700 -1.43%
-
Net Worth 33,661,197 33,138,447 34,659,433 32,748,460 34,996,579 29,740,027 31,976,724 3.48%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 1,103,284 - 1,097,758 370,421 555,535 - 245,387 172.66%
Div Payout % 20.53% - 24.89% 8.29% 10.38% - 25.42% -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 33,661,197 33,138,447 34,659,433 32,748,460 34,996,579 29,740,027 31,976,724 3.48%
NOSH 5,516,420 5,505,640 5,464,202 5,458,076 5,457,130 5,453,883 5,453,056 0.77%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 14.89% 15.50% 12.33% 12.64% 15.40% -0.88% 2.99% -
ROE 15.97% 17.09% 12.73% 13.64% 15.30% -1.00% 3.02% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 651.91 663.38 656.06 647.69 634.86 637.67 591.25 6.73%
EPS 97.44 102.84 80.71 81.83 98.12 -5.44 17.71 211.98%
DPS 20.00 0.00 20.09 6.79 10.18 0.00 4.50 170.56%
NAPS 6.102 6.019 6.343 6.00 6.413 5.453 5.864 2.69%
Adjusted Per Share Value based on latest NOSH - 5,459,435
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 618.65 628.31 616.70 608.15 596.00 598.28 554.64 7.56%
EPS 92.47 97.40 75.87 76.83 92.11 -5.10 16.61 214.44%
DPS 18.98 0.00 18.88 6.37 9.56 0.00 4.22 172.72%
NAPS 5.7907 5.7008 5.9625 5.6337 6.0205 5.1162 5.5009 3.48%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 6.94 6.94 6.84 6.67 6.28 5.65 5.25 -
P/RPS 1.06 1.05 1.04 1.03 0.99 0.89 0.89 12.37%
P/EPS 7.12 6.75 8.47 8.15 6.40 -103.96 29.65 -61.39%
EY 14.04 14.82 11.80 12.27 15.62 -0.96 3.37 159.14%
DY 2.88 0.00 2.94 1.02 1.62 0.00 0.86 124.00%
P/NAPS 1.14 1.15 1.08 1.11 0.98 1.04 0.90 17.08%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 18/04/13 23/01/13 31/10/12 19/07/12 12/04/12 17/01/12 28/10/11 -
Price 7.95 6.96 6.95 6.75 6.51 6.23 5.86 -
P/RPS 1.22 1.05 1.06 1.04 1.03 0.98 0.99 14.95%
P/EPS 8.16 6.77 8.61 8.25 6.64 -114.63 33.10 -60.71%
EY 12.26 14.78 11.61 12.12 15.07 -0.87 3.02 154.69%
DY 2.52 0.00 2.89 1.01 1.56 0.00 0.77 120.59%
P/NAPS 1.30 1.16 1.10 1.13 1.02 1.14 1.00 19.13%

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