[TENAGA] YoY Annual (Unaudited) Result on 31-Aug-2011 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
YoY- -69.84%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 42,792,400 37,130,700 35,848,400 32,241,200 30,317,400 28,785,600 24,755,300 9.54%
PBT 7,114,700 5,925,100 5,821,100 1,156,700 4,019,400 1,543,100 3,025,200 15.31%
Tax -687,900 -542,300 -1,402,000 -192,200 -823,200 -690,100 -424,800 8.36%
NP 6,426,800 5,382,800 4,419,100 964,500 3,196,200 853,000 2,600,400 16.26%
-
NP to SH 6,467,000 5,356,200 4,410,500 965,400 3,200,800 917,900 2,594,000 16.43%
-
Tax Rate 9.67% 9.15% 24.08% 16.62% 20.48% 44.72% 14.04% -
Total Cost 36,365,600 31,747,900 31,429,300 31,276,700 27,121,200 27,932,600 22,154,900 8.60%
-
Net Worth 43,224,325 37,215,604 34,659,433 31,976,724 30,073,719 25,985,496 25,645,376 9.08%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 1,636,643 1,393,008 1,097,758 245,387 1,128,958 770,117 866,544 11.17%
Div Payout % 25.31% 26.01% 24.89% 25.42% 35.27% 83.90% 33.41% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 43,224,325 37,215,604 34,659,433 31,976,724 30,073,719 25,985,496 25,645,376 9.08%
NOSH 5,643,599 5,572,032 5,464,202 5,453,056 4,342,148 4,333,805 4,332,720 4.50%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 15.02% 14.50% 12.33% 2.99% 10.54% 2.96% 10.50% -
ROE 14.96% 14.39% 12.73% 3.02% 10.64% 3.53% 10.11% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 758.25 666.38 656.06 591.25 698.21 664.21 571.36 4.82%
EPS 114.59 96.13 80.71 17.71 58.92 21.18 59.87 11.42%
DPS 29.00 25.00 20.09 4.50 26.00 17.77 20.00 6.38%
NAPS 7.659 6.679 6.343 5.864 6.926 5.996 5.919 4.38%
Adjusted Per Share Value based on latest NOSH - 5,448,979
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 736.16 638.76 616.70 554.64 521.55 495.20 425.86 9.54%
EPS 111.25 92.14 75.87 16.61 55.06 15.79 44.62 16.43%
DPS 28.16 23.96 18.88 4.22 19.42 13.25 14.91 11.17%
NAPS 7.4359 6.4022 5.9625 5.5009 5.1736 4.4703 4.4118 9.08%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 12.38 8.73 6.84 5.25 5.67 5.13 5.06 -
P/RPS 1.63 1.31 1.04 0.89 0.81 0.77 0.89 10.60%
P/EPS 10.80 9.08 8.47 29.65 7.69 24.22 8.45 4.17%
EY 9.26 11.01 11.80 3.37 13.00 4.13 11.83 -3.99%
DY 2.34 2.86 2.94 0.86 4.59 3.46 3.95 -8.35%
P/NAPS 1.62 1.31 1.08 0.90 0.82 0.86 0.85 11.34%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 31/10/14 31/10/13 31/10/12 28/10/11 28/10/10 26/10/09 16/10/08 -
Price 13.36 9.43 6.95 5.86 5.68 5.43 4.22 -
P/RPS 1.76 1.42 1.06 0.99 0.81 0.82 0.74 15.52%
P/EPS 11.66 9.81 8.61 33.10 7.71 25.64 7.05 8.74%
EY 8.58 10.19 11.61 3.02 12.98 3.90 14.19 -8.03%
DY 2.17 2.65 2.89 0.77 4.58 3.27 4.74 -12.20%
P/NAPS 1.74 1.41 1.10 1.00 0.82 0.91 0.71 16.10%

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