[TENAGA] QoQ Quarter Result on 28-Feb-2013 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
28-Feb-2013 [#2]
Profit Trend
QoQ- -10.13%
YoY- -53.76%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 9,572,400 9,502,900 9,647,500 8,850,200 9,130,800 9,334,800 9,191,000 2.74%
PBT 1,616,600 228,500 2,056,700 1,605,000 2,002,600 1,356,400 980,300 39.53%
Tax 115,800 688,400 -300,000 -343,500 -587,200 -289,200 -295,400 -
NP 1,732,400 916,900 1,756,700 1,261,500 1,415,400 1,067,200 684,900 85.53%
-
NP to SH 1,750,300 927,900 1,719,400 1,272,100 1,415,500 1,061,000 672,400 89.11%
-
Tax Rate -7.16% -301.27% 14.59% 21.40% 29.32% 21.32% 30.13% -
Total Cost 7,840,000 8,586,000 7,890,800 7,588,700 7,715,400 8,267,600 8,506,100 -5.28%
-
Net Worth 36,848,281 33,411,167 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 8.15%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - 835,279 - 551,647 - 819,875 - -
Div Payout % - 90.02% - 43.37% - 77.27% - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 36,848,281 33,411,167 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 8.15%
NOSH 5,643,786 5,568,527 5,537,463 5,516,478 5,505,640 5,465,834 5,459,435 2.23%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 18.10% 9.65% 18.21% 14.25% 15.50% 11.43% 7.45% -
ROE 4.75% 2.78% 4.92% 3.78% 4.27% 3.24% 2.05% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 169.61 170.65 174.22 160.43 165.84 170.78 168.35 0.49%
EPS 31.01 16.65 31.05 23.06 25.71 19.42 12.32 84.93%
DPS 0.00 15.00 0.00 10.00 0.00 15.00 0.00 -
NAPS 6.529 6.00 6.308 6.102 6.019 6.00 6.00 5.78%
Adjusted Per Share Value based on latest NOSH - 5,516,478
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 164.67 163.48 165.97 152.25 157.08 160.59 158.11 2.74%
EPS 30.11 15.96 29.58 21.88 24.35 18.25 11.57 89.08%
DPS 0.00 14.37 0.00 9.49 0.00 14.10 0.00 -
NAPS 6.339 5.7477 6.0091 5.7908 5.7008 5.6417 5.6351 8.15%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 9.86 8.73 8.35 6.94 6.94 6.84 6.67 -
P/RPS 5.81 5.12 4.79 4.33 4.18 4.01 3.96 29.08%
P/EPS 31.79 52.39 26.89 30.10 26.99 35.24 54.16 -29.87%
EY 3.15 1.91 3.72 3.32 3.70 2.84 1.85 42.54%
DY 0.00 1.72 0.00 1.44 0.00 2.19 0.00 -
P/NAPS 1.51 1.45 1.32 1.14 1.15 1.14 1.11 22.74%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 23/01/14 31/10/13 18/07/13 18/04/13 23/01/13 31/10/12 19/07/12 -
Price 11.50 9.43 9.01 7.95 6.96 6.95 6.75 -
P/RPS 6.78 5.53 5.17 4.96 4.20 4.07 4.01 41.87%
P/EPS 37.08 56.59 29.02 34.48 27.07 35.80 54.81 -22.91%
EY 2.70 1.77 3.45 2.90 3.69 2.79 1.82 30.04%
DY 0.00 1.59 0.00 1.26 0.00 2.16 0.00 -
P/NAPS 1.76 1.57 1.43 1.30 1.16 1.16 1.13 34.32%

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