[TENAGA] YoY Annualized Quarter Result on 28-Feb-2010 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

20-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

28-Feb-2010 [#2]

Profit Trend

QoQ- 20.8%

YoY- 733.17%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Annualized Quarter Result
Revenue	35,962,000	34,645,200	30,205,000	29,454,800	28,642,400	24,029,600	22,567,400	8.06%
YoY %	3.80%	14.70%	2.55%	2.84%	19.20%	6.48%	-	-
Horiz. %	159.35%	153.52%	133.84%	130.52%	126.92%	106.48%	100.00%	-
PBT	7,215,200	6,968,800	3,775,000	4,470,800	85,400	5,721,600	5,977,400	3.18%
YoY %	3.54%	84.60%	-15.56%	5,135.13%	-98.51%	-4.28%	-	-
Horiz. %	120.71%	116.59%	63.15%	74.80%	1.43%	95.72%	100.00%	-
Tax	-1,861,400	-1,634,800	-827,600	-1,072,800	-657,800	-549,400	-332,200	33.23%
YoY %	-13.86%	-97.54%	22.86%	-63.09%	-19.73%	-65.38%	-	-
Horiz. %	560.33%	492.11%	249.13%	322.94%	198.01%	165.38%	100.00%	-
NP	5,353,800	5,334,000	2,947,400	3,398,000	-572,400	5,172,200	5,645,200	-0.87%
YoY %	0.37%	80.97%	-13.26%	693.64%	-111.07%	-8.38%	-	-
Horiz. %	94.84%	94.49%	52.21%	60.19%	-10.14%	91.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,375,200	5,354,200	2,941,000	3,412,800	-539,000	5,156,200	5,602,000	-0.68%
YoY %	0.39%	82.05%	-13.82%	733.17%	-110.45%	-7.96%	-	-
Horiz. %	95.95%	95.58%	52.50%	60.92%	-9.62%	92.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	23.46%	21.92%	24.00%	770.26%	9.60%	5.56%	-
YoY %	9.97%	7.03%	-8.67%	-96.88%	7,923.54%	72.66%	-	-
Horiz. %	464.03%	421.94%	394.24%	431.65%	13,853.60%	172.66%	100.00%	-
Total Cost	30,608,200	29,311,200	27,257,600	26,056,800	29,214,800	18,857,400	16,922,200	10.37%
YoY %	4.42%	7.53%	4.61%	-10.81%	54.92%	11.44%	-	-
Horiz. %	180.88%	173.21%	161.08%	153.98%	172.64%	111.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,661,197	34,996,579	22,194,315	27,403,055	24,935,250	26,166,567	22,822,961	6.68%
YoY %	-3.82%	57.68%	-19.01%	9.90%	-4.71%	14.65%	-	-
Horiz. %	147.49%	153.34%	97.25%	120.07%	109.26%	114.65%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Dividend
Div	1,103,284	555,535	399,497	520,640	407,282	866,442	846,863	4.50%
YoY %	98.60%	39.06%	-23.27%	27.83%	-52.99%	2.31%	-	-
Horiz. %	130.28%	65.60%	47.17%	61.48%	48.09%	102.31%	100.00%	-
Div Payout %	20.53%	10.38%	13.58%	15.26%	0.00%	16.80%	15.12%	-
YoY %	97.78%	-23.56%	-11.01%	0.00%	0.00%	11.11%	-	-
Horiz. %	135.78%	68.65%	89.81%	100.93%	0.00%	111.11%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Equity
Net Worth	33,661,197	34,996,579	22,194,315	27,403,055	24,935,250	26,166,567	22,822,961	6.68%
YoY %	-3.82%	57.68%	-19.01%	9.90%	-4.71%	14.65%	-	-
Horiz. %	147.49%	153.34%	97.25%	120.07%	109.26%	114.65%	100.00%	-
NOSH	5,516,420	5,457,130	4,438,863	4,338,672	4,332,797	4,332,213	4,234,315	4.50%
YoY %	1.09%	22.94%	2.31%	0.14%	0.01%	2.31%	-	-
Horiz. %	130.28%	128.88%	104.83%	102.46%	102.33%	102.31%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Ratio Analysis
NP Margin	14.89%	15.40%	9.76%	11.54%	-2.00%	21.52%	25.01%	-
YoY %	-3.31%	57.79%	-15.42%	677.00%	-109.29%	-13.95%	-	-
Horiz. %	59.54%	61.58%	39.02%	46.14%	-8.00%	86.05%	100.00%	-
ROE	15.97%	15.30%	13.25%	12.45%	-2.16%	19.71%	24.55%	-
YoY %	4.38%	15.47%	6.43%	676.39%	-110.96%	-19.71%	-	-
Horiz. %	65.05%	62.32%	53.97%	50.71%	-8.80%	80.29%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Per Share
RPS	651.91	634.86	680.47	678.89	661.06	554.67	532.96	3.41%
YoY %	2.69%	-6.70%	0.23%	2.70%	19.18%	4.07%	-	-
Horiz. %	122.32%	119.12%	127.68%	127.38%	124.04%	104.07%	100.00%	-
EPS	97.44	98.12	53.20	78.66	-12.44	119.02	132.30	-4.96%
YoY %	-0.69%	84.44%	-32.37%	732.32%	-110.45%	-10.04%	-	-
Horiz. %	73.65%	74.16%	40.21%	59.46%	-9.40%	89.96%	100.00%	-
DPS	20.00	10.18	9.00	12.00	9.40	20.00	20.00	0.00%
YoY %	96.46%	13.11%	-25.00%	27.66%	-53.00%	0.00%	-	-
Horiz. %	100.00%	50.90%	45.00%	60.00%	47.00%	100.00%	100.00%	-
NAPS	6.102	6.413	5.00	6.316	5.755	6.04	5.39	2.08%
YoY %	-4.85%	28.26%	-20.84%	9.75%	-4.72%	12.06%	-	-
Horiz. %	113.21%	118.98%	92.76%	117.18%	106.77%	112.06%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,338,828
RPS	618.65	596.00	519.62	506.71	492.73	413.38	388.23	8.06%
YoY %	3.80%	14.70%	2.55%	2.84%	19.20%	6.48%	-	-
Horiz. %	159.35%	153.52%	133.84%	130.52%	126.92%	106.48%	100.00%	-
EPS	92.47	92.11	50.59	58.71	-9.27	88.70	96.37	-0.68%
YoY %	0.39%	82.07%	-13.83%	733.33%	-110.45%	-7.96%	-	-
Horiz. %	95.95%	95.58%	52.50%	60.92%	-9.62%	92.04%	100.00%	-
DPS	18.98	9.56	6.87	8.96	7.01	14.91	14.57	4.50%
YoY %	98.54%	39.16%	-23.33%	27.82%	-52.98%	2.33%	-	-
Horiz. %	130.27%	65.61%	47.15%	61.50%	48.11%	102.33%	100.00%	-
NAPS	5.7907	6.0205	3.8181	4.7141	4.2896	4.5014	3.9262	6.68%
YoY %	-3.82%	57.68%	-19.01%	9.90%	-4.71%	14.65%	-	-
Horiz. %	147.49%	153.34%	97.25%	120.07%	109.26%	114.65%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	-
Price	6.94	6.28	6.30	5.09	4.13	5.79	12.00	-
P/RPS	1.06	0.99	0.93	0.75	0.62	1.04	2.25	-11.77%
YoY %	7.07%	6.45%	24.00%	20.97%	-40.38%	-53.78%	-	-
Horiz. %	47.11%	44.00%	41.33%	33.33%	27.56%	46.22%	100.00%	-
P/EPS	7.12	6.40	9.51	6.47	-33.20	4.86	9.07	-3.95%
YoY %	11.25%	-32.70%	46.99%	119.49%	-783.13%	-46.42%	-	-
Horiz. %	78.50%	70.56%	104.85%	71.33%	-366.04%	53.58%	100.00%	-
EY	14.04	15.62	10.52	15.45	-3.01	20.56	11.03	4.09%
YoY %	-10.12%	48.48%	-31.91%	613.29%	-114.64%	86.40%	-	-
Horiz. %	127.29%	141.61%	95.38%	140.07%	-27.29%	186.40%	100.00%	-
DY	2.88	1.62	1.43	2.36	2.28	3.45	1.67	9.49%
YoY %	77.78%	13.29%	-39.41%	3.51%	-33.91%	106.59%	-	-
Horiz. %	172.46%	97.01%	85.63%	141.32%	136.53%	206.59%	100.00%	-
P/NAPS	1.14	0.98	1.26	0.81	0.72	0.96	2.23	-10.57%
YoY %	16.33%	-22.22%	55.56%	12.50%	-25.00%	-56.95%	-	-
Horiz. %	51.12%	43.95%	56.50%	36.32%	32.29%	43.05%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	18/04/13	12/04/12	21/04/11	20/04/10	15/04/09	14/04/08	16/04/07	-
Price	7.95	6.51	6.03	5.44	4.16	4.48	12.20	-
P/RPS	1.22	1.03	0.89	0.80	0.63	0.81	2.29	-9.95%
YoY %	18.45%	15.73%	11.25%	26.98%	-22.22%	-64.63%	-	-
Horiz. %	53.28%	44.98%	38.86%	34.93%	27.51%	35.37%	100.00%	-
P/EPS	8.16	6.64	9.10	6.92	-33.44	3.76	9.22	-2.01%
YoY %	22.89%	-27.03%	31.50%	120.69%	-989.36%	-59.22%	-	-
Horiz. %	88.50%	72.02%	98.70%	75.05%	-362.69%	40.78%	100.00%	-
EY	12.26	15.07	10.99	14.46	-2.99	26.57	10.84	2.07%
YoY %	-18.65%	37.12%	-24.00%	583.61%	-111.25%	145.11%	-	-
Horiz. %	113.10%	139.02%	101.38%	133.39%	-27.58%	245.11%	100.00%	-
DY	2.52	1.56	1.49	2.21	2.26	4.46	1.64	7.41%
YoY %	61.54%	4.70%	-32.58%	-2.21%	-49.33%	171.95%	-	-
Horiz. %	153.66%	95.12%	90.85%	134.76%	137.80%	271.95%	100.00%	-
P/NAPS	1.30	1.02	1.21	0.86	0.72	0.74	2.26	-8.79%
YoY %	27.45%	-15.70%	40.70%	19.44%	-2.70%	-67.26%	-	-
Horiz. %	57.52%	45.13%	53.54%	38.05%	31.86%	32.74%	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