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

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
View:
Show?
Cumulative Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 21,637,100 19,569,100 17,981,000 17,322,600 15,102,500 14,727,400 14,321,200 7.11%
PBT 4,986,300 2,934,800 3,607,600 3,484,400 1,887,500 2,235,400 42,700 121.00%
Tax -501,600 530,900 -930,700 -817,400 -413,800 -536,400 -328,900 7.28%
NP 4,484,700 3,465,700 2,676,900 2,667,000 1,473,700 1,699,000 -286,200 -
-
NP to SH 4,508,100 3,484,200 2,687,600 2,677,100 1,470,500 1,706,400 -269,500 -
-
Tax Rate 10.06% -18.09% 25.80% 23.46% 21.92% 24.00% 770.26% -
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%
-
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%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 564,359 564,395 551,642 277,767 199,748 260,320 203,641 18.50%
Div Payout % 12.52% 16.20% 20.53% 10.38% 13.58% 15.26% 0.00% -
Equity
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
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%
NOSH 5,643,590 5,643,958 5,516,420 5,457,130 4,438,863 4,338,672 4,332,797 4.50%
Ratio Analysis
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
NP Margin 20.73% 17.71% 14.89% 15.40% 9.76% 11.54% -2.00% -
ROE 9.65% 10.29% 7.98% 7.65% 6.63% 6.23% -1.08% -
Per Share
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 383.39 346.73 325.95 317.43 340.23 339.44 330.53 2.50%
EPS 79.88 61.74 48.72 49.06 26.60 39.33 -6.22 -
DPS 10.00 10.00 10.00 5.09 4.50 6.00 4.70 13.40%
NAPS 8.276 6.00 6.102 6.413 5.00 6.316 5.755 6.23%
Adjusted Per Share Value based on latest NOSH - 5,456,871
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
RPS 373.25 337.58 310.18 298.82 260.53 254.06 247.05 7.11%
EPS 77.77 60.10 46.36 46.18 25.37 29.44 -4.65 -
DPS 9.74 9.74 9.52 4.79 3.45 4.49 3.51 18.53%
NAPS 8.0571 5.8417 5.8067 6.0371 3.8286 4.7272 4.3015 11.02%
Price Multiplier on Financial Quarter End Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
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%
P/EPS 18.43 19.44 14.24 12.80 19.02 12.94 -66.40 -
EY 5.43 5.14 7.02 7.81 5.26 7.73 -1.51 -
DY 0.68 0.83 1.44 0.81 0.71 1.18 1.14 -8.24%
P/NAPS 1.78 2.00 1.14 0.98 1.26 0.81 0.72 16.27%
Price Multiplier on Announcement Date
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
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%
P/EPS 18.28 19.34 16.32 13.27 18.20 13.83 -66.88 -
EY 5.47 5.17 6.13 7.54 5.49 7.23 -1.50 -
DY 0.68 0.84 1.26 0.78 0.75 1.10 1.13 -8.11%
P/NAPS 1.76 1.99 1.30 1.02 1.21 0.86 0.72 16.05%

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