[TENAGA] YoY Annualized Quarter Result on 28-Feb-2013 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

18-Apr-2013

Admission Sponsor

Sponsor

Financial Year

31-Aug-2013

Quarter

28-Feb-2013 [#2]

Profit Trend

QoQ- -5.07%

YoY- 0.39%

Quarter Report

Announcement Q2 FY13.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Annualized Quarter Result
Revenue	42,332,200	43,274,200	39,138,200	35,962,000	34,645,200	30,205,000	29,454,800	6.22%
YoY %	-2.18%	10.57%	8.83%	3.80%	14.70%	2.55%	-	-
Horiz. %	143.72%	146.92%	132.88%	122.09%	117.62%	102.55%	100.00%	-
PBT	7,325,400	9,972,600	5,869,600	7,215,200	6,968,800	3,775,000	4,470,800	8.56%
YoY %	-26.54%	69.90%	-18.65%	3.54%	84.60%	-15.56%	-	-
Horiz. %	163.85%	223.06%	131.29%	161.38%	155.87%	84.44%	100.00%	-
Tax	-771,000	-1,003,200	1,061,800	-1,861,400	-1,634,800	-827,600	-1,072,800	-5.35%
YoY %	23.15%	-194.48%	157.04%	-13.86%	-97.54%	22.86%	-	-
Horiz. %	71.87%	93.51%	-98.97%	173.51%	152.39%	77.14%	100.00%	-
NP	6,554,400	8,969,400	6,931,400	5,353,800	5,334,000	2,947,400	3,398,000	11.55%
YoY %	-26.92%	29.40%	29.47%	0.37%	80.97%	-13.26%	-	-
Horiz. %	192.89%	263.96%	203.98%	157.56%	156.97%	86.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,593,400	9,016,200	6,968,400	5,375,200	5,354,200	2,941,000	3,412,800	11.58%
YoY %	-26.87%	29.39%	29.64%	0.39%	82.05%	-13.82%	-	-
Horiz. %	193.20%	264.19%	204.18%	157.50%	156.89%	86.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.53%	10.06%	-18.09%	25.80%	23.46%	21.92%	24.00%	-
YoY %	4.67%	155.61%	-170.12%	9.97%	7.03%	-8.67%	-	-
Horiz. %	43.88%	41.92%	-75.38%	107.50%	97.75%	91.33%	100.00%	-
Total Cost	35,777,800	34,304,800	32,206,800	30,608,200	29,311,200	27,257,600	26,056,800	5.42%
YoY %	4.29%	6.51%	5.22%	4.42%	7.53%	4.61%	-	-
Horiz. %	137.31%	131.65%	123.60%	117.47%	112.49%	104.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,363,018	46,706,355	33,863,748	33,661,197	34,996,579	22,194,315	27,403,055	10.29%
YoY %	5.69%	37.92%	0.60%	-3.82%	57.68%	-19.01%	-	-
Horiz. %	180.14%	170.44%	123.58%	122.84%	127.71%	80.99%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Dividend
Div	1,128,813	1,128,718	1,128,791	1,103,284	555,535	399,497	520,640	13.75%
YoY %	0.01%	-0.01%	2.31%	98.60%	39.06%	-23.27%	-	-
Horiz. %	216.81%	216.79%	216.81%	211.91%	106.70%	76.73%	100.00%	-
Div Payout %	17.12%	12.52%	16.20%	20.53%	10.38%	13.58%	15.26%	-
YoY %	36.74%	-22.72%	-21.09%	97.78%	-23.56%	-11.01%	-	-
Horiz. %	112.19%	82.04%	106.16%	134.53%	68.02%	88.99%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Equity
Net Worth	49,363,018	46,706,355	33,863,748	33,661,197	34,996,579	22,194,315	27,403,055	10.29%
YoY %	5.69%	37.92%	0.60%	-3.82%	57.68%	-19.01%	-	-
Horiz. %	180.14%	170.44%	123.58%	122.84%	127.71%	80.99%	100.00%	-
NOSH	5,644,067	5,643,590	5,643,958	5,516,420	5,457,130	4,438,863	4,338,672	4.47%
YoY %	0.01%	-0.01%	2.31%	1.09%	22.94%	2.31%	-	-
Horiz. %	130.09%	130.08%	130.08%	127.15%	125.78%	102.31%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Ratio Analysis
NP Margin	15.48%	20.73%	17.71%	14.89%	15.40%	9.76%	11.54%	-
YoY %	-25.33%	17.05%	18.94%	-3.31%	57.79%	-15.42%	-	-
Horiz. %	134.14%	179.64%	153.47%	129.03%	133.45%	84.58%	100.00%	-
ROE	13.36%	19.30%	20.58%	15.97%	15.30%	13.25%	12.45%	-
YoY %	-30.78%	-6.22%	28.87%	4.38%	15.47%	6.43%	-	-
Horiz. %	107.31%	155.02%	165.30%	128.27%	122.89%	106.43%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Per Share
RPS	750.03	766.78	693.45	651.91	634.86	680.47	678.89	1.67%
YoY %	-2.18%	10.57%	6.37%	2.69%	-6.70%	0.23%	-	-
Horiz. %	110.48%	112.95%	102.14%	96.03%	93.51%	100.23%	100.00%	-
EPS	116.82	159.76	123.48	97.44	98.12	53.20	78.66	6.80%
YoY %	-26.88%	29.38%	26.72%	-0.69%	84.44%	-32.37%	-	-
Horiz. %	148.51%	203.10%	156.98%	123.87%	124.74%	67.63%	100.00%	-
DPS	20.00	20.00	20.00	20.00	10.18	9.00	12.00	8.87%
YoY %	0.00%	0.00%	0.00%	96.46%	13.11%	-25.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	84.83%	75.00%	100.00%	-
NAPS	8.746	8.276	6.00	6.102	6.413	5.00	6.316	5.56%
YoY %	5.68%	37.93%	-1.67%	-4.85%	28.26%	-20.84%	-	-
Horiz. %	138.47%	131.03%	95.00%	96.61%	101.54%	79.16%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 5,516,478
RPS	730.25	746.50	675.15	620.36	597.65	521.05	508.11	6.22%
YoY %	-2.18%	10.57%	8.83%	3.80%	14.70%	2.55%	-	-
Horiz. %	143.72%	146.92%	132.87%	122.09%	117.62%	102.55%	100.00%	-
EPS	113.74	155.53	120.21	92.73	92.36	50.73	58.87	11.59%
YoY %	-26.87%	29.38%	29.63%	0.40%	82.06%	-13.83%	-	-
Horiz. %	193.21%	264.19%	204.20%	157.52%	156.89%	86.17%	100.00%	-
DPS	19.47	19.47	19.47	19.03	9.58	6.89	8.98	13.75%
YoY %	0.00%	0.00%	2.31%	98.64%	39.04%	-23.27%	-	-
Horiz. %	216.82%	216.82%	216.82%	211.92%	106.68%	76.73%	100.00%	-
NAPS	8.5154	8.0571	5.8417	5.8067	6.0371	3.8286	4.7272	10.29%
YoY %	5.69%	37.92%	0.60%	-3.82%	57.68%	-19.01%	-	-
Horiz. %	180.14%	170.44%	123.58%	122.84%	127.71%	80.99%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	-
Price	13.12	14.72	12.00	6.94	6.28	6.30	5.09	-
P/RPS	1.75	1.92	1.73	1.06	0.99	0.93	0.75	15.15%
YoY %	-8.85%	10.98%	63.21%	7.07%	6.45%	24.00%	-	-
Horiz. %	233.33%	256.00%	230.67%	141.33%	132.00%	124.00%	100.00%	-
P/EPS	11.23	9.21	9.72	7.12	6.40	9.51	6.47	9.61%
YoY %	21.93%	-5.25%	36.52%	11.25%	-32.70%	46.99%	-	-
Horiz. %	173.57%	142.35%	150.23%	110.05%	98.92%	146.99%	100.00%	-
EY	8.90	10.85	10.29	14.04	15.62	10.52	15.45	-8.77%
YoY %	-17.97%	5.44%	-26.71%	-10.12%	48.48%	-31.91%	-	-
Horiz. %	57.61%	70.23%	66.60%	90.87%	101.10%	68.09%	100.00%	-
DY	1.52	1.36	1.67	2.88	1.62	1.43	2.36	-7.06%
YoY %	11.76%	-18.56%	-42.01%	77.78%	13.29%	-39.41%	-	-
Horiz. %	64.41%	57.63%	70.76%	122.03%	68.64%	60.59%	100.00%	-
P/NAPS	1.50	1.78	2.00	1.14	0.98	1.26	0.81	10.80%
YoY %	-15.73%	-11.00%	75.44%	16.33%	-22.22%	55.56%	-	-
Horiz. %	185.19%	219.75%	246.91%	140.74%	120.99%	155.56%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	27/04/16	27/04/15	24/04/14	18/04/13	12/04/12	21/04/11	20/04/10	-
Price	14.40	14.60	11.94	7.95	6.51	6.03	5.44	-
P/RPS	1.92	1.90	1.72	1.22	1.03	0.89	0.80	15.69%
YoY %	1.05%	10.47%	40.98%	18.45%	15.73%	11.25%	-	-
Horiz. %	240.00%	237.50%	215.00%	152.50%	128.75%	111.25%	100.00%	-
P/EPS	12.33	9.14	9.67	8.16	6.64	9.10	6.92	10.09%
YoY %	34.90%	-5.48%	18.50%	22.89%	-27.03%	31.50%	-	-
Horiz. %	178.18%	132.08%	139.74%	117.92%	95.95%	131.50%	100.00%	-
EY	8.11	10.94	10.34	12.26	15.07	10.99	14.46	-9.18%
YoY %	-25.87%	5.80%	-15.66%	-18.65%	37.12%	-24.00%	-	-
Horiz. %	56.09%	75.66%	71.51%	84.79%	104.22%	76.00%	100.00%	-
DY	1.39	1.37	1.68	2.52	1.56	1.49	2.21	-7.43%
YoY %	1.46%	-18.45%	-33.33%	61.54%	4.70%	-32.58%	-	-
Horiz. %	62.90%	61.99%	76.02%	114.03%	70.59%	67.42%	100.00%	-
P/NAPS	1.65	1.76	1.99	1.30	1.02	1.21	0.86	11.46%
YoY %	-6.25%	-11.56%	53.08%	27.45%	-15.70%	40.70%	-	-
Horiz. %	191.86%	204.65%	231.40%	151.16%	118.60%	140.70%	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