[TENAGA] YoY Annualized Quarter Result on 30-Nov-2013 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
23-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
30-Nov-2013 [#1]
Profit Trend
QoQ- 30.71%
YoY- 23.65%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 0 42,707,200 44,108,400 38,289,600 36,523,200 34,777,600 30,924,800 -
PBT 0 8,653,200 10,483,200 6,466,400 8,010,400 -53,600 4,009,600 -
Tax 0 -804,400 -1,079,200 463,200 -2,348,800 -252,000 -1,135,600 -
NP 0 7,848,800 9,404,000 6,929,600 5,661,600 -305,600 2,874,000 -
-
NP to SH 0 7,904,000 9,407,600 7,001,200 5,662,000 -296,400 2,866,000 -
-
Tax Rate - 9.30% 10.29% -7.16% 29.32% - 28.32% -
Total Cost 0 34,858,400 34,704,400 31,360,000 30,861,600 35,083,200 28,050,800 -
-
Net Worth 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 -
Dividend
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 -
NOSH 5,652,341 5,644,101 5,644,108 5,643,786 5,505,640 5,453,883 4,352,259 4.21%
Ratio Analysis
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 0.00% 18.38% 21.32% 18.10% 15.50% -0.88% 9.29% -
ROE 0.00% 16.07% 20.63% 19.00% 17.09% -1.00% 10.98% -
Per Share
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 0.00 756.67 781.49 678.44 663.38 637.67 710.55 -
EPS 0.00 140.04 166.68 124.04 102.84 -5.44 52.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 8.714 8.08 6.529 6.019 5.453 6.00 -
Adjusted Per Share Value based on latest NOSH - 5,643,786
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 0.00 734.69 758.80 658.70 628.31 598.28 532.00 -
EPS 0.00 135.97 161.84 120.44 97.40 -5.10 49.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 8.4609 7.8453 6.339 5.7008 5.1162 4.4923 -
Price Multiplier on Financial Quarter End Date
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 31/03/17 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 13.72 13.36 14.26 9.86 6.94 5.65 5.44 -
P/RPS 0.00 1.77 1.82 1.45 1.05 0.89 0.77 -
P/EPS 0.00 9.54 8.56 7.95 6.75 -103.96 8.26 -
EY 0.00 10.48 11.69 12.58 14.82 -0.96 12.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.53 1.76 1.51 1.15 1.04 0.91 -
Price Multiplier on Announcement Date
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date - 28/01/16 22/01/15 23/01/14 23/01/13 17/01/12 19/01/11 -
Price 0.00 13.20 14.52 11.50 6.96 6.23 6.49 -
P/RPS 0.00 1.74 1.86 1.70 1.05 0.98 0.91 -
P/EPS 0.00 9.43 8.71 9.27 6.77 -114.63 9.86 -
EY 0.00 10.61 11.48 10.79 14.78 -0.87 10.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.51 1.80 1.76 1.16 1.14 1.08 -

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