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

Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- 99.06%
YoY- 29.64%
View:
Show?
Cumulative Result
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 22,403,900 21,166,100 21,637,100 19,569,100 17,981,000 17,322,600 15,102,500 6.78%
PBT 3,694,800 3,662,700 4,986,300 2,934,800 3,607,600 3,484,400 1,887,500 11.83%
Tax -465,900 -385,500 -501,600 530,900 -930,700 -817,400 -413,800 1.99%
NP 3,228,900 3,277,200 4,484,700 3,465,700 2,676,900 2,667,000 1,473,700 13.95%
-
NP to SH 3,222,400 3,296,700 4,508,100 3,484,200 2,687,600 2,677,100 1,470,500 13.95%
-
Tax Rate 12.61% 10.53% 10.06% -18.09% 25.80% 23.46% 21.92% -
Total Cost 19,175,000 17,888,900 17,152,400 16,103,400 15,304,100 14,655,600 13,628,800 5.84%
-
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%
Dividend
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div 960,898 564,406 564,359 564,395 551,642 277,767 199,748 29.89%
Div Payout % 29.82% 17.12% 12.52% 16.20% 20.53% 10.38% 13.58% -
Equity
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
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%
NOSH 5,652,341 5,644,067 5,643,590 5,643,958 5,516,420 5,457,130 4,438,863 4.10%
Ratio Analysis
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin 14.41% 15.48% 20.73% 17.71% 14.89% 15.40% 9.76% -
ROE 5.91% 6.68% 9.65% 10.29% 7.98% 7.65% 6.63% -
Per Share
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 396.36 375.01 383.39 346.73 325.95 317.43 340.23 2.57%
EPS 57.01 58.41 79.88 61.74 48.72 49.06 26.60 13.53%
DPS 17.00 10.00 10.00 10.00 10.00 5.09 4.50 24.77%
NAPS 9.64 8.746 8.276 6.00 6.102 6.413 5.00 11.55%
Adjusted Per Share Value based on latest NOSH - 5,644,136
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 385.41 364.12 372.22 336.65 309.33 298.00 259.81 6.78%
EPS 55.43 56.71 77.55 59.94 46.23 46.05 25.30 13.95%
DPS 16.53 9.71 9.71 9.71 9.49 4.78 3.44 29.87%
NAPS 9.3737 8.4919 8.0349 5.8256 5.7907 6.0205 3.8181 16.13%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
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 3.42 3.50 3.84 3.46 2.13 1.98 1.85 10.77%
P/EPS 23.75 22.46 18.43 19.44 14.24 12.80 19.02 3.76%
EY 4.21 4.45 5.43 5.14 7.02 7.81 5.26 -3.63%
DY 1.26 0.76 0.68 0.83 1.44 0.81 0.71 10.02%
P/NAPS 1.40 1.50 1.78 2.00 1.14 0.98 1.26 1.76%
Price Multiplier on Announcement Date
28/02/17 29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
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 3.50 3.84 3.81 3.44 2.44 2.05 1.77 12.02%
P/EPS 24.31 24.65 18.28 19.34 16.32 13.27 18.20 4.93%
EY 4.11 4.06 5.47 5.17 6.13 7.54 5.49 -4.70%
DY 1.23 0.69 0.68 0.84 1.26 0.78 0.75 8.58%
P/NAPS 1.44 1.65 1.76 1.99 1.30 1.02 1.21 2.94%

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