[TENAGA] QoQ Cumulative 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- 25.12%
YoY- 156.86%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 17,981,000 9,130,800 35,848,400 26,513,600 17,322,600 8,694,400 32,241,200 -32.27%
PBT 3,607,600 2,002,600 5,821,100 4,464,700 3,484,400 -13,400 1,156,700 113.61%
Tax -930,700 -587,200 -1,402,000 -1,112,800 -817,400 -63,000 -192,200 186.49%
NP 2,676,900 1,415,400 4,419,100 3,351,900 2,667,000 -76,400 964,500 97.61%
-
NP to SH 2,687,600 1,415,500 4,410,500 3,349,500 2,677,100 -74,100 965,400 98.02%
-
Tax Rate 25.80% 29.32% 24.08% 24.92% 23.46% - 16.62% -
Total Cost 15,304,100 7,715,400 31,429,300 23,161,700 14,655,600 8,770,800 31,276,700 -37.93%
-
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 551,642 - 1,097,758 277,816 277,767 - 245,387 71.69%
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 7.98% 4.27% 12.73% 10.23% 7.65% -0.25% 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 325.95 165.84 656.06 485.77 317.43 159.42 591.25 -32.79%
EPS 48.72 25.71 80.71 61.37 49.06 -1.36 17.71 96.45%
DPS 10.00 0.00 20.09 5.09 5.09 0.00 4.50 70.37%
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 309.33 157.08 616.70 456.11 298.00 149.57 554.64 -32.26%
EPS 46.23 24.35 75.87 57.62 46.05 -1.27 16.61 97.98%
DPS 9.49 0.00 18.88 4.78 4.78 0.00 4.22 71.73%
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 2.13 4.18 1.04 1.37 1.98 3.54 0.89 79.01%
P/EPS 14.24 26.99 8.47 10.87 12.80 -415.85 29.65 -38.69%
EY 7.02 3.70 11.80 9.20 7.81 -0.24 3.37 63.17%
DY 1.44 0.00 2.94 0.76 0.81 0.00 0.86 41.05%
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 2.44 4.20 1.06 1.39 2.05 3.91 0.99 82.56%
P/EPS 16.32 27.07 8.61 11.00 13.27 -458.54 33.10 -37.61%
EY 6.13 3.69 11.61 9.09 7.54 -0.22 3.02 60.38%
DY 1.26 0.00 2.89 0.75 0.78 0.00 0.77 38.90%
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