[TENAGA] YoY Cumulative Quarter Result on 30-Nov-2011 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
17-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- -107.68%
YoY- -110.34%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 11,027,100 9,572,400 9,130,800 8,694,400 7,731,200 7,338,300 7,414,600 6.83%
PBT 2,620,800 1,616,600 2,002,600 -13,400 1,002,400 973,100 -772,700 -
Tax -269,800 115,800 -587,200 -63,000 -283,900 -275,600 -168,000 8.21%
NP 2,351,000 1,732,400 1,415,400 -76,400 718,500 697,500 -940,700 -
-
NP to SH 2,351,900 1,750,300 1,415,500 -74,100 716,500 706,300 -944,100 -
-
Tax Rate 10.29% -7.16% 29.32% - 28.32% 28.32% - -
Total Cost 8,676,100 7,840,000 7,715,400 8,770,800 7,012,700 6,640,800 8,355,300 0.62%
-
Net Worth 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 24,629,826 10.80%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 24,629,826 10.80%
NOSH 5,644,108 5,643,786 5,505,640 5,453,883 4,352,259 4,338,451 4,334,710 4.49%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 21.32% 18.10% 15.50% -0.88% 9.29% 9.50% -12.69% -
ROE 5.16% 4.75% 4.27% -0.25% 2.74% 2.68% -3.83% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 195.37 169.61 165.84 159.42 177.64 169.15 171.05 2.23%
EPS 41.67 31.01 25.71 -1.36 13.16 16.28 -21.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.08 6.529 6.019 5.453 6.00 6.082 5.682 6.04%
Adjusted Per Share Value based on latest NOSH - 5,453,883
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 189.70 164.67 157.08 149.57 133.00 126.24 127.55 6.83%
EPS 40.46 30.11 24.35 -1.27 12.33 12.15 -16.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.8453 6.339 5.7008 5.1162 4.4923 4.5393 4.2371 10.80%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 14.26 9.86 6.94 5.65 5.44 5.39 3.78 -
P/RPS 7.30 5.81 4.18 3.54 3.06 3.19 2.21 22.02%
P/EPS 34.22 31.79 26.99 -415.85 33.04 33.11 -17.36 -
EY 2.92 3.15 3.70 -0.24 3.03 3.02 -5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.51 1.15 1.04 0.91 0.89 0.67 17.45%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 22/01/15 23/01/14 23/01/13 17/01/12 19/01/11 20/01/10 19/01/09 -
Price 14.52 11.50 6.96 6.23 6.49 5.22 3.87 -
P/RPS 7.43 6.78 4.20 3.91 3.65 3.09 2.26 21.92%
P/EPS 34.85 37.08 27.07 -458.54 39.42 32.06 -17.77 -
EY 2.87 2.70 3.69 -0.22 2.54 3.12 -5.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.76 1.16 1.14 1.08 0.86 0.68 17.60%

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