[TENAGA] QoQ TTM Result on 31-Aug-2012 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 46.48%
YoY- 425.18%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 36,963,300 36,506,800 36,284,800 35,848,400 35,668,100 34,461,300 33,204,400 7.40%
PBT 7,020,700 5,944,300 7,837,100 5,821,100 3,967,500 2,738,300 -23,200 -
Tax -1,519,900 -1,515,300 -1,926,200 -1,402,000 -938,100 -591,900 68,500 -
NP 5,500,800 4,429,000 5,910,900 4,419,100 3,029,400 2,146,400 45,300 2345.02%
-
NP to SH 5,468,000 4,421,000 5,900,100 4,410,500 3,010,900 2,159,300 49,200 2204.96%
-
Tax Rate 21.65% 25.49% 24.58% 24.08% 23.64% 21.62% - -
Total Cost 31,462,500 32,077,800 30,373,900 31,429,300 32,638,700 32,314,900 33,159,100 -3.43%
-
Net Worth 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 29,740,027 11.30%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 1,371,523 1,371,523 1,097,630 1,097,630 277,754 277,754 199,742 260.83%
Div Payout % 25.08% 31.02% 18.60% 24.89% 9.22% 12.86% 405.98% -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 34,930,320 33,661,555 33,138,447 32,795,009 32,756,613 34,994,917 29,740,027 11.30%
NOSH 5,537,463 5,516,478 5,505,640 5,465,834 5,459,435 5,456,871 5,453,883 1.01%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 14.88% 12.13% 16.29% 12.33% 8.49% 6.23% 0.14% -
ROE 15.65% 13.13% 17.80% 13.45% 9.19% 6.17% 0.17% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 667.51 661.78 659.05 655.86 653.33 631.52 608.82 6.32%
EPS 98.75 80.14 107.16 80.69 55.15 39.57 0.90 2185.36%
DPS 25.00 25.00 20.09 20.09 5.09 5.09 3.66 259.58%
NAPS 6.308 6.102 6.019 6.00 6.00 6.413 5.453 10.18%
Adjusted Per Share Value based on latest NOSH - 5,465,834
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 635.88 628.03 624.21 616.70 613.60 592.84 571.21 7.40%
EPS 94.07 76.05 101.50 75.87 51.80 37.15 0.85 2198.50%
DPS 23.59 23.59 18.88 18.88 4.78 4.78 3.44 260.52%
NAPS 6.0091 5.7908 5.7008 5.6417 5.6351 6.0202 5.1162 11.30%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 8.35 6.94 6.94 6.84 6.67 6.28 5.65 -
P/RPS 1.25 1.05 1.05 1.04 1.02 0.99 0.93 21.76%
P/EPS 8.46 8.66 6.48 8.48 12.09 15.87 626.31 -94.31%
EY 11.83 11.55 15.44 11.80 8.27 6.30 0.16 1657.00%
DY 2.99 3.60 2.89 2.94 0.76 0.81 0.65 176.33%
P/NAPS 1.32 1.14 1.15 1.14 1.11 0.98 1.04 17.20%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 18/07/13 18/04/13 23/01/13 31/10/12 19/07/12 12/04/12 17/01/12 -
Price 9.01 7.95 6.96 6.95 6.75 6.51 6.23 -
P/RPS 1.35 1.20 1.06 1.06 1.03 1.03 1.02 20.52%
P/EPS 9.12 9.92 6.49 8.61 12.24 16.45 690.60 -94.39%
EY 10.96 10.08 15.40 11.61 8.17 6.08 0.14 1725.16%
DY 2.77 3.14 2.89 2.89 0.75 0.78 0.59 180.11%
P/NAPS 1.43 1.30 1.16 1.16 1.13 1.02 1.14 16.29%

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