[TENAGA] YoY Cumulative 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- 89.87%
YoY- 0.39%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 21,166,100 21,637,100 19,569,100 17,981,000 17,322,600 15,102,500 14,727,400 6.22%
PBT 3,662,700 4,986,300 2,934,800 3,607,600 3,484,400 1,887,500 2,235,400 8.56%
Tax -385,500 -501,600 530,900 -930,700 -817,400 -413,800 -536,400 -5.35%
NP 3,277,200 4,484,700 3,465,700 2,676,900 2,667,000 1,473,700 1,699,000 11.55%
-
NP to SH 3,296,700 4,508,100 3,484,200 2,687,600 2,677,100 1,470,500 1,706,400 11.58%
-
Tax Rate 10.53% 10.06% -18.09% 25.80% 23.46% 21.92% 24.00% -
Total Cost 17,888,900 17,152,400 16,103,400 15,304,100 14,655,600 13,628,800 13,028,400 5.42%
-
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%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 564,406 564,359 564,395 551,642 277,767 199,748 260,320 13.75%
Div Payout % 17.12% 12.52% 16.20% 20.53% 10.38% 13.58% 15.26% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
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%
NOSH 5,644,067 5,643,590 5,643,958 5,516,420 5,457,130 4,438,863 4,338,672 4.47%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 15.48% 20.73% 17.71% 14.89% 15.40% 9.76% 11.54% -
ROE 6.68% 9.65% 10.29% 7.98% 7.65% 6.63% 6.23% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 375.01 383.39 346.73 325.95 317.43 340.23 339.44 1.67%
EPS 58.41 79.88 61.74 48.72 49.06 26.60 39.33 6.80%
DPS 10.00 10.00 10.00 10.00 5.09 4.50 6.00 8.87%
NAPS 8.746 8.276 6.00 6.102 6.413 5.00 6.316 5.56%
Adjusted Per Share Value based on latest NOSH - 5,516,478
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 365.13 373.25 337.58 310.18 298.82 260.53 254.06 6.22%
EPS 56.87 77.77 60.10 46.36 46.18 25.37 29.44 11.58%
DPS 9.74 9.74 9.74 9.52 4.79 3.45 4.49 13.76%
NAPS 8.5154 8.0571 5.8417 5.8067 6.0371 3.8286 4.7272 10.29%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
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 3.50 3.84 3.46 2.13 1.98 1.85 1.50 15.15%
P/EPS 22.46 18.43 19.44 14.24 12.80 19.02 12.94 9.61%
EY 4.45 5.43 5.14 7.02 7.81 5.26 7.73 -8.78%
DY 0.76 0.68 0.83 1.44 0.81 0.71 1.18 -7.06%
P/NAPS 1.50 1.78 2.00 1.14 0.98 1.26 0.81 10.80%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
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 3.84 3.81 3.44 2.44 2.05 1.77 1.60 15.69%
P/EPS 24.65 18.28 19.34 16.32 13.27 18.20 13.83 10.10%
EY 4.06 5.47 5.17 6.13 7.54 5.49 7.23 -9.16%
DY 0.69 0.68 0.84 1.26 0.78 0.75 1.10 -7.47%
P/NAPS 1.65 1.76 1.99 1.30 1.02 1.21 0.86 11.46%

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