[TENAGA] QoQ Cumulative Quarter Result on 30-Nov-2011 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -107.68%
YoY- -110.34%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 35,848,400 26,513,600 17,322,600 8,694,400 32,241,200 23,086,700 15,102,500 77.47%
PBT 5,821,100 4,464,700 3,484,400 -13,400 1,156,700 1,653,900 1,887,500 111.15%
Tax -1,402,000 -1,112,800 -817,400 -63,000 -192,200 -366,900 -413,800 124.74%
NP 4,419,100 3,351,900 2,667,000 -76,400 964,500 1,287,000 1,473,700 107.25%
-
NP to SH 4,410,500 3,349,500 2,677,100 -74,100 965,400 1,304,000 1,470,500 107.28%
-
Tax Rate 24.08% 24.92% 23.46% - 16.62% 22.18% 21.92% -
Total Cost 31,429,300 23,161,700 14,655,600 8,770,800 31,276,700 21,799,700 13,628,800 74.10%
-
Net Worth 34,659,433 32,748,460 34,996,579 29,740,027 31,976,724 28,985,319 22,194,315 34.42%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div 1,097,758 277,816 277,767 - 245,387 245,084 199,748 209.81%
Div Payout % 24.89% 8.29% 10.38% - 25.42% 18.79% 13.58% -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 34,659,433 32,748,460 34,996,579 29,740,027 31,976,724 28,985,319 22,194,315 34.42%
NOSH 5,464,202 5,458,076 5,457,130 5,453,883 5,453,056 5,446,320 4,438,863 14.78%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin 12.33% 12.64% 15.40% -0.88% 2.99% 5.57% 9.76% -
ROE 12.73% 10.23% 7.65% -0.25% 3.02% 4.50% 6.63% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 656.06 485.77 317.43 159.42 591.25 423.90 340.23 54.61%
EPS 80.71 61.37 49.06 -1.36 17.71 23.94 26.60 108.88%
DPS 20.09 5.09 5.09 0.00 4.50 4.50 4.50 169.90%
NAPS 6.343 6.00 6.413 5.453 5.864 5.322 5.00 17.10%
Adjusted Per Share Value based on latest NOSH - 5,453,883
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 618.40 457.37 298.82 149.98 556.18 398.26 260.53 77.47%
EPS 76.08 57.78 46.18 -1.28 16.65 22.49 25.37 107.26%
DPS 18.94 4.79 4.79 0.00 4.23 4.23 3.45 209.59%
NAPS 5.9789 5.6493 6.0371 5.1303 5.5162 5.0001 3.8286 34.42%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 6.84 6.67 6.28 5.65 5.25 7.11 6.30 -
P/RPS 1.04 1.37 1.98 3.54 0.89 1.68 1.85 -31.76%
P/EPS 8.47 10.87 12.80 -415.85 29.65 29.70 19.02 -41.54%
EY 11.80 9.20 7.81 -0.24 3.37 3.37 5.26 70.94%
DY 2.94 0.76 0.81 0.00 0.86 0.63 0.71 156.75%
P/NAPS 1.08 1.11 0.98 1.04 0.90 1.34 1.26 -9.72%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 19/07/12 12/04/12 17/01/12 28/10/11 21/07/11 21/04/11 -
Price 6.95 6.75 6.51 6.23 5.86 6.52 6.03 -
P/RPS 1.06 1.39 2.05 3.91 0.99 1.54 1.77 -28.84%
P/EPS 8.61 11.00 13.27 -458.54 33.10 27.23 18.20 -39.14%
EY 11.61 9.09 7.54 -0.22 3.02 3.67 5.49 64.38%
DY 2.89 0.75 0.78 0.00 0.77 0.69 0.75 144.78%
P/NAPS 1.10 1.13 1.02 1.14 1.00 1.23 1.21 -6.12%

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