[TENAGA] YoY Annualized Quarter Result on 28-Feb-2014 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

24-Apr-2014

Admission Sponsor

Sponsor

Financial Year

31-Aug-2014

Quarter

28-Feb-2014 [#2]

Profit Trend

QoQ- -0.47%

YoY- 29.64%

Quarter Report

Announcement Q2FY14 Final.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Annualized Quarter Result
Revenue	44,807,800	42,332,200	43,274,200	39,138,200	35,962,000	34,645,200	30,205,000	6.78%
YoY %	5.85%	-2.18%	10.57%	8.83%	3.80%	14.70%	-	-
Horiz. %	148.35%	140.15%	143.27%	129.58%	119.06%	114.70%	100.00%	-
PBT	7,389,600	7,325,400	9,972,600	5,869,600	7,215,200	6,968,800	3,775,000	11.83%
YoY %	0.88%	-26.54%	69.90%	-18.65%	3.54%	84.60%	-	-
Horiz. %	195.75%	194.05%	264.17%	155.49%	191.13%	184.60%	100.00%	-
Tax	-931,800	-771,000	-1,003,200	1,061,800	-1,861,400	-1,634,800	-827,600	1.99%
YoY %	-20.86%	23.15%	-194.48%	157.04%	-13.86%	-97.54%	-	-
Horiz. %	112.59%	93.16%	121.22%	-128.30%	224.92%	197.54%	100.00%	-
NP	6,457,800	6,554,400	8,969,400	6,931,400	5,353,800	5,334,000	2,947,400	13.95%
YoY %	-1.47%	-26.92%	29.40%	29.47%	0.37%	80.97%	-	-
Horiz. %	219.10%	222.38%	304.32%	235.17%	181.64%	180.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,444,800	6,593,400	9,016,200	6,968,400	5,375,200	5,354,200	2,941,000	13.95%
YoY %	-2.25%	-26.87%	29.39%	29.64%	0.39%	82.05%	-	-
Horiz. %	219.14%	224.19%	306.57%	236.94%	182.77%	182.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.61%	10.53%	10.06%	-18.09%	25.80%	23.46%	21.92%	-
YoY %	19.75%	4.67%	155.61%	-170.12%	9.97%	7.03%	-	-
Horiz. %	57.53%	48.04%	45.89%	-82.53%	117.70%	107.03%	100.00%	-
Total Cost	38,350,000	35,777,800	34,304,800	32,206,800	30,608,200	29,311,200	27,257,600	5.84%
YoY %	7.19%	4.29%	6.51%	5.22%	4.42%	7.53%	-	-
Horiz. %	140.69%	131.26%	125.85%	118.16%	112.29%	107.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,488,577	49,363,018	46,706,355	33,863,748	33,661,197	34,996,579	22,194,315	16.13%
YoY %	10.38%	5.69%	37.92%	0.60%	-3.82%	57.68%	-	-
Horiz. %	245.51%	222.41%	210.44%	152.58%	151.67%	157.68%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Dividend
Div	1,921,796	1,128,813	1,128,718	1,128,791	1,103,284	555,535	399,497	29.89%
YoY %	70.25%	0.01%	-0.01%	2.31%	98.60%	39.06%	-	-
Horiz. %	481.05%	282.56%	282.53%	282.55%	276.17%	139.06%	100.00%	-
Div Payout %	29.82%	17.12%	12.52%	16.20%	20.53%	10.38%	13.58%	-
YoY %	74.18%	36.74%	-22.72%	-21.09%	97.78%	-23.56%	-	-
Horiz. %	219.59%	126.07%	92.19%	119.29%	151.18%	76.44%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Equity
Net Worth	54,488,577	49,363,018	46,706,355	33,863,748	33,661,197	34,996,579	22,194,315	16.13%
YoY %	10.38%	5.69%	37.92%	0.60%	-3.82%	57.68%	-	-
Horiz. %	245.51%	222.41%	210.44%	152.58%	151.67%	157.68%	100.00%	-
NOSH	5,652,341	5,644,067	5,643,590	5,643,958	5,516,420	5,457,130	4,438,863	4.10%
YoY %	0.15%	0.01%	-0.01%	2.31%	1.09%	22.94%	-	-
Horiz. %	127.34%	127.15%	127.14%	127.15%	124.28%	122.94%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Ratio Analysis
NP Margin	14.41%	15.48%	20.73%	17.71%	14.89%	15.40%	9.76%	-
YoY %	-6.91%	-25.33%	17.05%	18.94%	-3.31%	57.79%	-	-
Horiz. %	147.64%	158.61%	212.40%	181.45%	152.56%	157.79%	100.00%	-
ROE	11.83%	13.36%	19.30%	20.58%	15.97%	15.30%	13.25%	-
YoY %	-11.45%	-30.78%	-6.22%	28.87%	4.38%	15.47%	-	-
Horiz. %	89.28%	100.83%	145.66%	155.32%	120.53%	115.47%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Per Share
RPS	792.73	750.03	766.78	693.45	651.91	634.86	680.47	2.57%
YoY %	5.69%	-2.18%	10.57%	6.37%	2.69%	-6.70%	-	-
Horiz. %	116.50%	110.22%	112.68%	101.91%	95.80%	93.30%	100.00%	-
EPS	114.02	116.82	159.76	123.48	97.44	98.12	53.20	13.53%
YoY %	-2.40%	-26.88%	29.38%	26.72%	-0.69%	84.44%	-	-
Horiz. %	214.32%	219.59%	300.30%	232.11%	183.16%	184.44%	100.00%	-
DPS	34.00	20.00	20.00	20.00	20.00	10.18	9.00	24.77%
YoY %	70.00%	0.00%	0.00%	0.00%	96.46%	13.11%	-	-
Horiz. %	377.78%	222.22%	222.22%	222.22%	222.22%	113.11%	100.00%	-
NAPS	9.64	8.746	8.276	6.00	6.102	6.413	5.00	11.55%
YoY %	10.22%	5.68%	37.93%	-1.67%	-4.85%	28.26%	-	-
Horiz. %	192.80%	174.92%	165.52%	120.00%	122.04%	128.26%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Adjusted Per Share Value based on latest NOSH - 5,644,136
RPS	770.83	728.24	744.45	673.29	618.65	596.00	519.62	6.78%
YoY %	5.85%	-2.18%	10.57%	8.83%	3.80%	14.70%	-	-
Horiz. %	148.34%	140.15%	143.27%	129.57%	119.06%	114.70%	100.00%	-
EPS	110.87	113.43	155.11	119.88	92.47	92.11	50.59	13.95%
YoY %	-2.26%	-26.87%	29.39%	29.64%	0.39%	82.07%	-	-
Horiz. %	219.15%	224.21%	306.60%	236.96%	182.78%	182.07%	100.00%	-
DPS	33.06	19.42	19.42	19.42	18.98	9.56	6.87	29.90%
YoY %	70.24%	0.00%	0.00%	2.32%	98.54%	39.16%	-	-
Horiz. %	481.22%	282.68%	282.68%	282.68%	276.27%	139.16%	100.00%	-
NAPS	9.3737	8.4919	8.0349	5.8256	5.7907	6.0205	3.8181	16.13%
YoY %	10.38%	5.69%	37.92%	0.60%	-3.82%	57.68%	-	-
Horiz. %	245.51%	222.41%	210.44%	152.58%	151.66%	157.68%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/17	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	-
Price	13.54	13.12	14.72	12.00	6.94	6.28	6.30	-
P/RPS	1.71	1.75	1.92	1.73	1.06	0.99	0.93	10.67%
YoY %	-2.29%	-8.85%	10.98%	63.21%	7.07%	6.45%	-	-
Horiz. %	183.87%	188.17%	206.45%	186.02%	113.98%	106.45%	100.00%	-
P/EPS	11.88	11.23	9.21	9.72	7.12	6.40	9.51	3.77%
YoY %	5.79%	21.93%	-5.25%	36.52%	11.25%	-32.70%	-	-
Horiz. %	124.92%	118.09%	96.85%	102.21%	74.87%	67.30%	100.00%	-
EY	8.42	8.90	10.85	10.29	14.04	15.62	10.52	-3.63%
YoY %	-5.39%	-17.97%	5.44%	-26.71%	-10.12%	48.48%	-	-
Horiz. %	80.04%	84.60%	103.14%	97.81%	133.46%	148.48%	100.00%	-
DY	2.51	1.52	1.36	1.67	2.88	1.62	1.43	9.82%
YoY %	65.13%	11.76%	-18.56%	-42.01%	77.78%	13.29%	-	-
Horiz. %	175.52%	106.29%	95.10%	116.78%	201.40%	113.29%	100.00%	-
P/NAPS	1.40	1.50	1.78	2.00	1.14	0.98	1.26	1.76%
YoY %	-6.67%	-15.73%	-11.00%	75.44%	16.33%	-22.22%	-	-
Horiz. %	111.11%	119.05%	141.27%	158.73%	90.48%	77.78%	100.00%	-

	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	CAGR
Price Multiplier on Announcement Date
Date	27/04/17	27/04/16	27/04/15	24/04/14	18/04/13	12/04/12	21/04/11	-
Price	13.86	14.40	14.60	11.94	7.95	6.51	6.03	-
P/RPS	1.75	1.92	1.90	1.72	1.22	1.03	0.89	11.91%
YoY %	-8.85%	1.05%	10.47%	40.98%	18.45%	15.73%	-	-
Horiz. %	196.63%	215.73%	213.48%	193.26%	137.08%	115.73%	100.00%	-
P/EPS	12.16	12.33	9.14	9.67	8.16	6.64	9.10	4.94%
YoY %	-1.38%	34.90%	-5.48%	18.50%	22.89%	-27.03%	-	-
Horiz. %	133.63%	135.49%	100.44%	106.26%	89.67%	72.97%	100.00%	-
EY	8.23	8.11	10.94	10.34	12.26	15.07	10.99	-4.70%
YoY %	1.48%	-25.87%	5.80%	-15.66%	-18.65%	37.12%	-	-
Horiz. %	74.89%	73.79%	99.55%	94.09%	111.56%	137.12%	100.00%	-
DY	2.45	1.39	1.37	1.68	2.52	1.56	1.49	8.63%
YoY %	76.26%	1.46%	-18.45%	-33.33%	61.54%	4.70%	-	-
Horiz. %	164.43%	93.29%	91.95%	112.75%	169.13%	104.70%	100.00%	-
P/NAPS	1.44	1.65	1.76	1.99	1.30	1.02	1.21	2.94%
YoY %	-12.73%	-6.25%	-11.56%	53.08%	27.45%	-15.70%	-	-
Horiz. %	119.01%	136.36%	145.45%	164.46%	107.44%	84.30%	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