[TENAGA] QoQ Quarter Result on 31-Aug-2013 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- -46.03%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 11,499,900 9,996,700 9,572,400 9,502,900 9,647,500 8,850,200 9,130,800 16.64%
PBT 1,870,100 1,318,200 1,616,600 228,500 2,056,700 1,605,000 2,002,600 -4.46%
Tax -231,000 415,100 115,800 688,400 -300,000 -343,500 -587,200 -46.34%
NP 1,639,100 1,733,300 1,732,400 916,900 1,756,700 1,261,500 1,415,400 10.28%
-
NP to SH 1,626,900 1,733,900 1,750,300 927,900 1,719,400 1,272,100 1,415,500 9.73%
-
Tax Rate 12.35% -31.49% -7.16% -301.27% 14.59% 21.40% 29.32% -
Total Cost 9,860,800 8,263,400 7,840,000 8,586,000 7,890,800 7,588,700 7,715,400 17.78%
-
Net Worth 33,860,112 33,864,819 36,848,281 33,411,167 34,930,320 33,661,555 33,138,447 1.44%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - 564,413 - 835,279 - 551,647 - -
Div Payout % - 32.55% - 90.02% - 43.37% - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 33,860,112 33,864,819 36,848,281 33,411,167 34,930,320 33,661,555 33,138,447 1.44%
NOSH 5,643,352 5,644,136 5,643,786 5,568,527 5,537,463 5,516,478 5,505,640 1.66%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 14.25% 17.34% 18.10% 9.65% 18.21% 14.25% 15.50% -
ROE 4.80% 5.12% 4.75% 2.78% 4.92% 3.78% 4.27% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 203.78 177.12 169.61 170.65 174.22 160.43 165.84 14.73%
EPS 28.83 30.72 31.01 16.65 31.05 23.06 25.71 7.94%
DPS 0.00 10.00 0.00 15.00 0.00 10.00 0.00 -
NAPS 6.00 6.00 6.529 6.00 6.308 6.102 6.019 -0.21%
Adjusted Per Share Value based on latest NOSH - 5,568,527
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 197.83 171.97 164.67 163.48 165.97 152.25 157.08 16.63%
EPS 27.99 29.83 30.11 15.96 29.58 21.88 24.35 9.74%
DPS 0.00 9.71 0.00 14.37 0.00 9.49 0.00 -
NAPS 5.8249 5.8258 6.339 5.7477 6.0091 5.7908 5.7008 1.44%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 12.06 12.00 9.86 8.73 8.35 6.94 6.94 -
P/RPS 5.92 6.78 5.81 5.12 4.79 4.33 4.18 26.14%
P/EPS 41.83 39.06 31.79 52.39 26.89 30.10 26.99 33.95%
EY 2.39 2.56 3.15 1.91 3.72 3.32 3.70 -25.29%
DY 0.00 0.83 0.00 1.72 0.00 1.44 0.00 -
P/NAPS 2.01 2.00 1.51 1.45 1.32 1.14 1.15 45.14%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 16/07/14 24/04/14 23/01/14 31/10/13 18/07/13 18/04/13 23/01/13 -
Price 12.46 11.94 11.50 9.43 9.01 7.95 6.96 -
P/RPS 6.11 6.74 6.78 5.53 5.17 4.96 4.20 28.41%
P/EPS 43.22 38.87 37.08 56.59 29.02 34.48 27.07 36.64%
EY 2.31 2.57 2.70 1.77 3.45 2.90 3.69 -26.84%
DY 0.00 0.84 0.00 1.59 0.00 1.26 0.00 -
P/NAPS 2.08 1.99 1.76 1.57 1.43 1.30 1.16 47.64%

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