[TENAGA] QoQ TTM Result on 30-Nov-2009 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

20-Jan-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

30-Nov-2009 [#1]

Profit Trend

QoQ- 179.8%

YoY- 1802.44%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
TTM Result
Revenue	30,520,900	29,913,300	29,191,800	28,709,300	28,785,600	28,066,100	27,061,700	8.32%
YoY %	2.03%	2.47%	1.68%	-0.27%	2.56%	3.71%	-	-
Horiz. %	112.78%	110.54%	107.87%	106.09%	106.37%	103.71%	100.00%	-
PBT	4,222,900	3,782,300	3,735,800	3,288,900	1,543,100	1,007,800	207,100	642.28%
YoY %	11.65%	1.24%	13.59%	113.14%	53.12%	386.62%	-	-
Horiz. %	2,039.06%	1,826.32%	1,803.86%	1,588.07%	745.10%	486.62%	100.00%	-
Tax	-858,800	-840,600	-897,600	-797,700	-690,100	-569,500	-479,000	47.42%
YoY %	-2.17%	6.35%	-12.52%	-15.59%	-21.18%	-18.89%	-	-
Horiz. %	179.29%	175.49%	187.39%	166.53%	144.07%	118.89%	100.00%	-
NP	3,364,100	2,941,700	2,838,200	2,491,200	853,000	438,300	-271,900	-
YoY %	14.36%	3.65%	13.93%	192.05%	94.62%	261.20%	-	-
Horiz. %	-1,237.26%	-1,081.91%	-1,043.84%	-916.22%	-313.72%	-161.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,368,700	2,977,800	2,893,800	2,568,300	917,900	470,700	-253,600	-
YoY %	13.13%	2.90%	12.67%	179.80%	95.01%	285.61%	-	-
Horiz. %	-1,328.35%	-1,174.21%	-1,141.09%	-1,012.74%	-361.95%	-185.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.34%	22.22%	24.03%	24.25%	44.72%	56.51%	231.29%	-
YoY %	-8.46%	-7.53%	-0.91%	-45.77%	-20.86%	-75.57%	-	-
Horiz. %	8.79%	9.61%	10.39%	10.48%	19.34%	24.43%	100.00%	-
Total Cost	27,156,800	26,971,600	26,353,600	26,218,100	27,932,600	27,627,800	27,333,600	-0.43%
YoY %	0.69%	2.35%	0.52%	-6.14%	1.10%	1.08%	-	-
Horiz. %	99.35%	98.68%	96.41%	95.92%	102.19%	101.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,067,115	28,304,609	27,404,042	26,386,463	25,993,213	25,863,621	24,950,661	2.95%
YoY %	-7.91%	3.29%	3.86%	1.51%	0.50%	3.66%	-	-
Horiz. %	104.47%	113.44%	109.83%	105.75%	104.18%	103.66%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Dividend
Div	1,129,233	826,926	826,926	770,363	770,363	636,998	636,998	46.32%
YoY %	36.56%	0.00%	7.34%	0.00%	20.94%	0.00%	-	-
Horiz. %	177.27%	129.82%	129.82%	120.94%	120.94%	100.00%	100.00%	-
Div Payout %	33.52%	27.77%	28.58%	30.00%	83.93%	135.33%	0.00%	-
YoY %	20.71%	-2.83%	-4.73%	-64.26%	-37.98%	0.00%	-	-
Horiz. %	24.77%	20.52%	21.12%	22.17%	62.02%	100.00%	-	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Equity
Net Worth	26,067,115	28,304,609	27,404,042	26,386,463	25,993,213	25,863,621	24,950,661	2.95%
YoY %	-7.91%	3.29%	3.86%	1.51%	0.50%	3.66%	-	-
Horiz. %	104.47%	113.44%	109.83%	105.75%	104.18%	103.66%	100.00%	-
NOSH	4,344,519	4,339,866	4,338,828	4,338,451	4,335,092	4,335,169	4,335,475	0.13%
YoY %	0.11%	0.02%	0.01%	0.08%	-0.00%	-0.01%	-	-
Horiz. %	100.21%	100.10%	100.08%	100.07%	99.99%	99.99%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Ratio Analysis
NP Margin	11.02%	9.83%	9.72%	8.68%	2.96%	1.56%	-1.00%	-
YoY %	12.11%	1.13%	11.98%	193.24%	89.74%	256.00%	-	-
Horiz. %	-1,102.00%	-983.00%	-972.00%	-868.00%	-296.00%	-156.00%	100.00%	-
ROE	12.92%	10.52%	10.56%	9.73%	3.53%	1.82%	-1.02%	-
YoY %	22.81%	-0.38%	8.53%	175.64%	93.96%	278.43%	-	-
Horiz. %	-1,266.67%	-1,031.37%	-1,035.29%	-953.92%	-346.08%	-178.43%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Per Share
RPS	702.52	689.27	672.80	661.74	664.01	647.40	624.19	8.17%
YoY %	1.92%	2.45%	1.67%	-0.34%	2.57%	3.72%	-	-
Horiz. %	112.55%	110.43%	107.79%	106.02%	106.38%	103.72%	100.00%	-
EPS	77.54	68.62	66.70	59.20	21.17	10.86	-5.85	-
YoY %	13.00%	2.88%	12.67%	179.64%	94.94%	285.64%	-	-
Horiz. %	-1,325.47%	-1,172.99%	-1,140.17%	-1,011.97%	-361.88%	-185.64%	100.00%	-
DPS	26.00	19.07	19.07	17.77	17.77	14.70	14.70	46.10%
YoY %	36.34%	0.00%	7.32%	0.00%	20.88%	0.00%	-	-
Horiz. %	176.87%	129.73%	129.73%	120.88%	120.88%	100.00%	100.00%	-
NAPS	6.00	6.522	6.316	6.082	5.996	5.966	5.755	2.81%
YoY %	-8.00%	3.26%	3.85%	1.43%	0.50%	3.67%	-	-
Horiz. %	104.26%	113.33%	109.75%	105.68%	104.19%	103.67%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 4,338,451
RPS	525.05	514.60	502.19	493.89	495.20	482.82	465.54	8.32%
YoY %	2.03%	2.47%	1.68%	-0.26%	2.56%	3.71%	-	-
Horiz. %	112.78%	110.54%	107.87%	106.09%	106.37%	103.71%	100.00%	-
EPS	57.95	51.23	49.78	44.18	15.79	8.10	-4.36	-
YoY %	13.12%	2.91%	12.68%	179.80%	94.94%	285.78%	-	-
Horiz. %	-1,329.13%	-1,175.00%	-1,141.74%	-1,013.30%	-362.16%	-185.78%	100.00%	-
DPS	19.43	14.23	14.23	13.25	13.25	10.96	10.96	46.32%
YoY %	36.54%	0.00%	7.40%	0.00%	20.89%	0.00%	-	-
Horiz. %	177.28%	129.84%	129.84%	120.89%	120.89%	100.00%	100.00%	-
NAPS	4.4843	4.8692	4.7143	4.5393	4.4716	4.4493	4.2923	2.95%
YoY %	-7.90%	3.29%	3.86%	1.51%	0.50%	3.66%	-	-
Horiz. %	104.47%	113.44%	109.83%	105.75%	104.18%	103.66%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	-
Price	5.67	5.34	5.09	5.39	5.13	5.22	4.13	-
P/RPS	0.81	0.77	0.76	0.81	0.77	0.81	0.66	14.58%
YoY %	5.19%	1.32%	-6.17%	5.19%	-4.94%	22.73%	-	-
Horiz. %	122.73%	116.67%	115.15%	122.73%	116.67%	122.73%	100.00%	-
P/EPS	7.31	7.78	7.63	9.10	24.23	48.08	-70.61	-
YoY %	-6.04%	1.97%	-16.15%	-62.44%	-49.60%	168.09%	-	-
Horiz. %	-10.35%	-11.02%	-10.81%	-12.89%	-34.32%	-68.09%	100.00%	-
EY	13.68	12.85	13.10	10.98	4.13	2.08	-1.42	-
YoY %	6.46%	-1.91%	19.31%	165.86%	98.56%	246.48%	-	-
Horiz. %	-963.38%	-904.93%	-922.54%	-773.24%	-290.85%	-146.48%	100.00%	-
DY	4.59	3.57	3.75	3.30	3.46	2.82	3.56	18.40%
YoY %	28.57%	-4.80%	13.64%	-4.62%	22.70%	-20.79%	-	-
Horiz. %	128.93%	100.28%	105.34%	92.70%	97.19%	79.21%	100.00%	-
P/NAPS	0.95	0.82	0.81	0.89	0.86	0.87	0.72	20.23%
YoY %	15.85%	1.23%	-8.99%	3.49%	-1.15%	20.83%	-	-
Horiz. %	131.94%	113.89%	112.50%	123.61%	119.44%	120.83%	100.00%	-

	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	28/10/10	14/07/10	20/04/10	20/01/10	26/10/09	22/07/09	15/04/09	-
Price	5.68	5.51	5.44	5.22	5.43	5.38	4.16	-
P/RPS	0.81	0.80	0.81	0.79	0.82	0.83	0.67	13.44%
YoY %	1.25%	-1.23%	2.53%	-3.66%	-1.20%	23.88%	-	-
Horiz. %	120.90%	119.40%	120.90%	117.91%	122.39%	123.88%	100.00%	-
P/EPS	7.33	8.03	8.16	8.82	25.65	49.55	-71.12	-
YoY %	-8.72%	-1.59%	-7.48%	-65.61%	-48.23%	169.67%	-	-
Horiz. %	-10.31%	-11.29%	-11.47%	-12.40%	-36.07%	-69.67%	100.00%	-
EY	13.65	12.45	12.26	11.34	3.90	2.02	-1.41	-
YoY %	9.64%	1.55%	8.11%	190.77%	93.07%	243.26%	-	-
Horiz. %	-968.09%	-882.98%	-869.50%	-804.26%	-276.60%	-143.26%	100.00%	-
DY	4.58	3.46	3.51	3.40	3.27	2.73	3.53	18.90%
YoY %	32.37%	-1.42%	3.24%	3.98%	19.78%	-22.66%	-	-
Horiz. %	129.75%	98.02%	99.43%	96.32%	92.63%	77.34%	100.00%	-
P/NAPS	0.95	0.84	0.86	0.86	0.91	0.90	0.72	20.23%
YoY %	13.10%	-2.33%	0.00%	-5.49%	1.11%	25.00%	-	-
Horiz. %	131.94%	116.67%	119.44%	119.44%	126.39%	125.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos