[TENAGA] YoY Cumulative Quarter Result on 29-Feb-2012 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

12-Apr-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

29-Feb-2012 [#2]

Profit Trend

QoQ- 3712.82%

YoY- 82.05%

Quarter Report

Announcement Q2FY12.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Cumulative Result
Revenue	21,637,100	19,569,100	17,981,000	17,322,600	15,102,500	14,727,400	14,321,200	7.11%
YoY %	10.57%	8.83%	3.80%	14.70%	2.55%	2.84%	-	-
Horiz. %	151.08%	136.64%	125.56%	120.96%	105.46%	102.84%	100.00%	-
PBT	4,986,300	2,934,800	3,607,600	3,484,400	1,887,500	2,235,400	42,700	121.00%
YoY %	69.90%	-18.65%	3.54%	84.60%	-15.56%	5,135.13%	-	-
Horiz. %	11,677.52%	6,873.07%	8,448.71%	8,160.19%	4,420.37%	5,235.13%	100.00%	-
Tax	-501,600	530,900	-930,700	-817,400	-413,800	-536,400	-328,900	7.28%
YoY %	-194.48%	157.04%	-13.86%	-97.54%	22.86%	-63.09%	-	-
Horiz. %	152.51%	-161.42%	282.97%	248.53%	125.81%	163.09%	100.00%	-
NP	4,484,700	3,465,700	2,676,900	2,667,000	1,473,700	1,699,000	-286,200	-
YoY %	29.40%	29.47%	0.37%	80.97%	-13.26%	693.64%	-	-
Horiz. %	-1,566.98%	-1,210.94%	-935.32%	-931.87%	-514.92%	-593.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,508,100	3,484,200	2,687,600	2,677,100	1,470,500	1,706,400	-269,500	-
YoY %	29.39%	29.64%	0.39%	82.05%	-13.82%	733.17%	-	-
Horiz. %	-1,672.76%	-1,292.84%	-997.25%	-993.36%	-545.64%	-633.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.06%	-18.09%	25.80%	23.46%	21.92%	24.00%	770.26%	-
YoY %	155.61%	-170.12%	9.97%	7.03%	-8.67%	-96.88%	-	-
Horiz. %	1.31%	-2.35%	3.35%	3.05%	2.85%	3.12%	100.00%	-
Total Cost	17,152,400	16,103,400	15,304,100	14,655,600	13,628,800	13,028,400	14,607,400	2.71%
YoY %	6.51%	5.22%	4.42%	7.53%	4.61%	-10.81%	-	-
Horiz. %	117.42%	110.24%	104.77%	100.33%	93.30%	89.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,706,355	33,863,748	33,661,197	34,996,579	22,194,315	27,403,055	24,935,250	11.02%
YoY %	37.92%	0.60%	-3.82%	57.68%	-19.01%	9.90%	-	-
Horiz. %	187.31%	135.81%	134.99%	140.35%	89.01%	109.90%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Dividend
Div	564,359	564,395	551,642	277,767	199,748	260,320	203,641	18.50%
YoY %	-0.01%	2.31%	98.60%	39.06%	-23.27%	27.83%	-	-
Horiz. %	277.13%	277.15%	270.89%	136.40%	98.09%	127.83%	100.00%	-
Div Payout %	12.52%	16.20%	20.53%	10.38%	13.58%	15.26%	0.00%	-
YoY %	-22.72%	-21.09%	97.78%	-23.56%	-11.01%	0.00%	-	-
Horiz. %	82.04%	106.16%	134.53%	68.02%	88.99%	100.00%	-	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Equity
Net Worth	46,706,355	33,863,748	33,661,197	34,996,579	22,194,315	27,403,055	24,935,250	11.02%
YoY %	37.92%	0.60%	-3.82%	57.68%	-19.01%	9.90%	-	-
Horiz. %	187.31%	135.81%	134.99%	140.35%	89.01%	109.90%	100.00%	-
NOSH	5,643,590	5,643,958	5,516,420	5,457,130	4,438,863	4,338,672	4,332,797	4.50%
YoY %	-0.01%	2.31%	1.09%	22.94%	2.31%	0.14%	-	-
Horiz. %	130.25%	130.26%	127.32%	125.95%	102.45%	100.14%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Ratio Analysis
NP Margin	20.73%	17.71%	14.89%	15.40%	9.76%	11.54%	-2.00%	-
YoY %	17.05%	18.94%	-3.31%	57.79%	-15.42%	677.00%	-	-
Horiz. %	-1,036.50%	-885.50%	-744.50%	-770.00%	-488.00%	-577.00%	100.00%	-
ROE	9.65%	10.29%	7.98%	7.65%	6.63%	6.23%	-1.08%	-
YoY %	-6.22%	28.95%	4.31%	15.38%	6.42%	676.85%	-	-
Horiz. %	-893.52%	-952.78%	-738.89%	-708.33%	-613.89%	-576.85%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Per Share
RPS	383.39	346.73	325.95	317.43	340.23	339.44	330.53	2.50%
YoY %	10.57%	6.38%	2.68%	-6.70%	0.23%	2.70%	-	-
Horiz. %	115.99%	104.90%	98.61%	96.04%	102.93%	102.70%	100.00%	-
EPS	79.88	61.74	48.72	49.06	26.60	39.33	-6.22	-
YoY %	29.38%	26.72%	-0.69%	84.44%	-32.37%	732.32%	-	-
Horiz. %	-1,284.24%	-992.60%	-783.28%	-788.75%	-427.65%	-632.32%	100.00%	-
DPS	10.00	10.00	10.00	5.09	4.50	6.00	4.70	13.40%
YoY %	0.00%	0.00%	96.46%	13.11%	-25.00%	27.66%	-	-
Horiz. %	212.77%	212.77%	212.77%	108.30%	95.74%	127.66%	100.00%	-
NAPS	8.276	6.00	6.102	6.413	5.00	6.316	5.755	6.23%
YoY %	37.93%	-1.67%	-4.85%	28.26%	-20.84%	9.75%	-	-
Horiz. %	143.81%	104.26%	106.03%	111.43%	86.88%	109.75%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,456,871
RPS	372.22	336.65	309.33	298.00	259.81	253.36	246.37	7.11%
YoY %	10.57%	8.83%	3.80%	14.70%	2.55%	2.84%	-	-
Horiz. %	151.08%	136.64%	125.56%	120.96%	105.46%	102.84%	100.00%	-
EPS	77.55	59.94	46.23	46.05	25.30	29.36	-4.64	-
YoY %	29.38%	29.66%	0.39%	82.02%	-13.83%	732.76%	-	-
Horiz. %	-1,671.34%	-1,291.81%	-996.34%	-992.46%	-545.26%	-632.76%	100.00%	-
DPS	9.71	9.71	9.49	4.78	3.44	4.48	3.50	18.52%
YoY %	0.00%	2.32%	98.54%	38.95%	-23.21%	28.00%	-	-
Horiz. %	277.43%	277.43%	271.14%	136.57%	98.29%	128.00%	100.00%	-
NAPS	8.0349	5.8256	5.7907	6.0205	3.8181	4.7141	4.2896	11.02%
YoY %	37.92%	0.60%	-3.82%	57.68%	-19.01%	9.90%	-	-
Horiz. %	187.31%	135.81%	134.99%	140.35%	89.01%	109.90%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	-
Price	14.72	12.00	6.94	6.28	6.30	5.09	4.13	-
P/RPS	3.84	3.46	2.13	1.98	1.85	1.50	1.25	20.55%
YoY %	10.98%	62.44%	7.58%	7.03%	23.33%	20.00%	-	-
Horiz. %	307.20%	276.80%	170.40%	158.40%	148.00%	120.00%	100.00%	-
P/EPS	18.43	19.44	14.24	12.80	19.02	12.94	-66.40	-
YoY %	-5.20%	36.52%	11.25%	-32.70%	46.99%	119.49%	-	-
Horiz. %	-27.76%	-29.28%	-21.45%	-19.28%	-28.64%	-19.49%	100.00%	-
EY	5.43	5.14	7.02	7.81	5.26	7.73	-1.51	-
YoY %	5.64%	-26.78%	-10.12%	48.48%	-31.95%	611.92%	-	-
Horiz. %	-359.60%	-340.40%	-464.90%	-517.22%	-348.34%	-511.92%	100.00%	-
DY	0.68	0.83	1.44	0.81	0.71	1.18	1.14	-8.24%
YoY %	-18.07%	-42.36%	77.78%	14.08%	-39.83%	3.51%	-	-
Horiz. %	59.65%	72.81%	126.32%	71.05%	62.28%	103.51%	100.00%	-
P/NAPS	1.78	2.00	1.14	0.98	1.26	0.81	0.72	16.27%
YoY %	-11.00%	75.44%	16.33%	-22.22%	55.56%	12.50%	-	-
Horiz. %	247.22%	277.78%	158.33%	136.11%	175.00%	112.50%	100.00%	-

	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	CAGR
Price Multiplier on Announcement Date
Date	27/04/15	24/04/14	18/04/13	12/04/12	21/04/11	20/04/10	15/04/09	-
Price	14.60	11.94	7.95	6.51	6.03	5.44	4.16	-
P/RPS	3.81	3.44	2.44	2.05	1.77	1.60	1.26	20.24%
YoY %	10.76%	40.98%	19.02%	15.82%	10.62%	26.98%	-	-
Horiz. %	302.38%	273.02%	193.65%	162.70%	140.48%	126.98%	100.00%	-
P/EPS	18.28	19.34	16.32	13.27	18.20	13.83	-66.88	-
YoY %	-5.48%	18.50%	22.98%	-27.09%	31.60%	120.68%	-	-
Horiz. %	-27.33%	-28.92%	-24.40%	-19.84%	-27.21%	-20.68%	100.00%	-
EY	5.47	5.17	6.13	7.54	5.49	7.23	-1.50	-
YoY %	5.80%	-15.66%	-18.70%	37.34%	-24.07%	582.00%	-	-
Horiz. %	-364.67%	-344.67%	-408.67%	-502.67%	-366.00%	-482.00%	100.00%	-
DY	0.68	0.84	1.26	0.78	0.75	1.10	1.13	-8.11%
YoY %	-19.05%	-33.33%	61.54%	4.00%	-31.82%	-2.65%	-	-
Horiz. %	60.18%	74.34%	111.50%	69.03%	66.37%	97.35%	100.00%	-
P/NAPS	1.76	1.99	1.30	1.02	1.21	0.86	0.72	16.05%
YoY %	-11.56%	53.08%	27.45%	-15.70%	40.70%	19.44%	-	-
Horiz. %	244.44%	276.39%	180.56%	141.67%	168.06%	119.44%	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