[TENAGA] QoQ 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- -75.56%
YoY- 475.22%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 8,850,200 9,130,800 9,334,800 9,191,000 8,628,200 8,694,400 9,154,500 -2.23%
PBT 1,605,000 2,002,600 1,356,400 980,300 3,497,800 -13,400 -497,200 -
Tax -343,500 -587,200 -289,200 -295,400 -754,400 -63,000 174,700 -
NP 1,261,500 1,415,400 1,067,200 684,900 2,743,400 -76,400 -322,500 -
-
NP to SH 1,272,100 1,415,500 1,061,000 672,400 2,751,200 -74,100 -338,600 -
-
Tax Rate 21.40% 29.32% 21.32% 30.13% 21.57% - - -
Total Cost 7,588,700 7,715,400 8,267,600 8,506,100 5,884,800 8,770,800 9,477,000 -13.78%
-
Net Worth 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 7.65%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div 551,647 - 819,875 - 277,754 - - -
Div Payout % 43.37% - 77.27% - 10.10% - - -
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 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 29,740,027 30,138,307 7.65%
NOSH 5,516,478 5,505,640 5,465,834 5,459,435 5,456,871 5,453,883 5,448,979 0.82%
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 14.25% 15.50% 11.43% 7.45% 31.80% -0.88% -3.52% -
ROE 3.78% 4.27% 3.24% 2.05% 7.86% -0.25% -1.12% -
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 160.43 165.84 170.78 168.35 158.12 159.42 168.00 -3.02%
EPS 23.06 25.71 19.42 12.32 50.42 -1.36 -6.21 -
DPS 10.00 0.00 15.00 0.00 5.09 0.00 0.00 -
NAPS 6.102 6.019 6.00 6.00 6.413 5.453 5.531 6.77%
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 152.25 157.08 160.59 158.11 148.43 149.57 157.48 -2.22%
EPS 21.88 24.35 18.25 11.57 47.33 -1.27 -5.82 -
DPS 9.49 0.00 14.10 0.00 4.78 0.00 0.00 -
NAPS 5.7908 5.7008 5.6417 5.6351 6.0202 5.1162 5.1847 7.65%
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 4.33 4.18 4.01 3.96 3.97 3.54 3.12 24.44%
P/EPS 30.10 26.99 35.24 54.16 12.46 -415.85 -84.49 -
EY 3.32 3.70 2.84 1.85 8.03 -0.24 -1.18 -
DY 1.44 0.00 2.19 0.00 0.81 0.00 0.00 -
P/NAPS 1.14 1.15 1.14 1.11 0.98 1.04 0.95 12.93%
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 4.96 4.20 4.07 4.01 4.12 3.91 3.49 26.43%
P/EPS 34.48 27.07 35.80 54.81 12.91 -458.54 -94.30 -
EY 2.90 3.69 2.79 1.82 7.74 -0.22 -1.06 -
DY 1.26 0.00 2.16 0.00 0.78 0.00 0.00 -
P/NAPS 1.30 1.16 1.16 1.13 1.02 1.14 1.06 14.58%

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