[TENAGA] QoQ Cumulative Quarter Result on 31-Aug-2011 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -25.97%
YoY- -69.84%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 26,513,600 17,322,600 8,694,400 32,241,200 23,086,700 15,102,500 7,731,200 127.24%
PBT 4,464,700 3,484,400 -13,400 1,156,700 1,653,900 1,887,500 1,002,400 170.46%
Tax -1,112,800 -817,400 -63,000 -192,200 -366,900 -413,800 -283,900 148.39%
NP 3,351,900 2,667,000 -76,400 964,500 1,287,000 1,473,700 718,500 178.93%
-
NP to SH 3,349,500 2,677,100 -74,100 965,400 1,304,000 1,470,500 716,500 179.31%
-
Tax Rate 24.92% 23.46% - 16.62% 22.18% 21.92% 28.32% -
Total Cost 23,161,700 14,655,600 8,770,800 31,276,700 21,799,700 13,628,800 7,012,700 121.61%
-
Net Worth 32,748,460 34,996,579 29,740,027 31,976,724 28,985,319 22,194,315 26,113,554 16.27%
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 277,816 277,767 - 245,387 245,084 199,748 - -
Div Payout % 8.29% 10.38% - 25.42% 18.79% 13.58% - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 32,748,460 34,996,579 29,740,027 31,976,724 28,985,319 22,194,315 26,113,554 16.27%
NOSH 5,458,076 5,457,130 5,453,883 5,453,056 5,446,320 4,438,863 4,352,259 16.27%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 12.64% 15.40% -0.88% 2.99% 5.57% 9.76% 9.29% -
ROE 10.23% 7.65% -0.25% 3.02% 4.50% 6.63% 2.74% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 485.77 317.43 159.42 591.25 423.90 340.23 177.64 95.43%
EPS 61.37 49.06 -1.36 17.71 23.94 26.60 13.16 178.86%
DPS 5.09 5.09 0.00 4.50 4.50 4.50 0.00 -
NAPS 6.00 6.413 5.453 5.864 5.322 5.00 6.00 0.00%
Adjusted Per Share Value based on latest NOSH - 5,448,979
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 456.11 298.00 149.57 554.64 397.16 259.81 133.00 127.24%
EPS 57.62 46.05 -1.27 16.61 22.43 25.30 12.33 179.25%
DPS 4.78 4.78 0.00 4.22 4.22 3.44 0.00 -
NAPS 5.6337 6.0205 5.1162 5.5009 4.9863 3.8181 4.4923 16.27%
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 6.67 6.28 5.65 5.25 7.11 6.30 5.44 -
P/RPS 1.37 1.98 3.54 0.89 1.68 1.85 3.06 -41.44%
P/EPS 10.87 12.80 -415.85 29.65 29.70 19.02 33.04 -52.31%
EY 9.20 7.81 -0.24 3.37 3.37 5.26 3.03 109.54%
DY 0.76 0.81 0.00 0.86 0.63 0.71 0.00 -
P/NAPS 1.11 0.98 1.04 0.90 1.34 1.26 0.91 14.14%
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 19/07/12 12/04/12 17/01/12 28/10/11 21/07/11 21/04/11 19/01/11 -
Price 6.75 6.51 6.23 5.86 6.52 6.03 6.49 -
P/RPS 1.39 2.05 3.91 0.99 1.54 1.77 3.65 -47.43%
P/EPS 11.00 13.27 -458.54 33.10 27.23 18.20 39.42 -57.26%
EY 9.09 7.54 -0.22 3.02 3.67 5.49 2.54 133.78%
DY 0.75 0.78 0.00 0.77 0.69 0.75 0.00 -
P/NAPS 1.13 1.02 1.14 1.00 1.23 1.21 1.08 3.06%

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