[TENAGA] YoY Cumulative Quarter Result on 30-Nov-2012 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
23-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
30-Nov-2012 [#1]
Profit Trend
QoQ- -67.91%
YoY- 2010.26%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 10,676,800 11,027,100 9,572,400 9,130,800 8,694,400 7,731,200 7,338,300 6.44%
PBT 2,163,300 2,620,800 1,616,600 2,002,600 -13,400 1,002,400 973,100 14.23%
Tax -201,100 -269,800 115,800 -587,200 -63,000 -283,900 -275,600 -5.11%
NP 1,962,200 2,351,000 1,732,400 1,415,400 -76,400 718,500 697,500 18.80%
-
NP to SH 1,976,000 2,351,900 1,750,300 1,415,500 -74,100 716,500 706,300 18.69%
-
Tax Rate 9.30% 10.29% -7.16% 29.32% - 28.32% 28.32% -
Total Cost 8,714,600 8,676,100 7,840,000 7,715,400 8,770,800 7,012,700 6,640,800 4.63%
-
Net Worth 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 10.93%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 26,386,463 10.93%
NOSH 5,644,101 5,644,108 5,643,786 5,505,640 5,453,883 4,352,259 4,338,451 4.48%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 18.38% 21.32% 18.10% 15.50% -0.88% 9.29% 9.50% -
ROE 4.02% 5.16% 4.75% 4.27% -0.25% 2.74% 2.68% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 189.17 195.37 169.61 165.84 159.42 177.64 169.15 1.88%
EPS 35.01 41.67 31.01 25.71 -1.36 13.16 16.28 13.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.714 8.08 6.529 6.019 5.453 6.00 6.082 6.17%
Adjusted Per Share Value based on latest NOSH - 5,505,640
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 184.18 190.22 165.13 157.51 149.98 133.37 126.59 6.44%
EPS 34.09 40.57 30.19 24.42 -1.28 12.36 12.18 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4843 7.867 6.3565 5.7166 5.1303 4.5047 4.5518 10.93%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 13.36 14.26 9.86 6.94 5.65 5.44 5.39 -
P/RPS 7.06 7.30 5.81 4.18 3.54 3.06 3.19 14.15%
P/EPS 38.16 34.22 31.79 26.99 -415.85 33.04 33.11 2.39%
EY 2.62 2.92 3.15 3.70 -0.24 3.03 3.02 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.76 1.51 1.15 1.04 0.91 0.89 9.44%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 28/01/16 22/01/15 23/01/14 23/01/13 17/01/12 19/01/11 20/01/10 -
Price 13.20 14.52 11.50 6.96 6.23 6.49 5.22 -
P/RPS 6.98 7.43 6.78 4.20 3.91 3.65 3.09 14.53%
P/EPS 37.70 34.85 37.08 27.07 -458.54 39.42 32.06 2.73%
EY 2.65 2.87 2.70 3.69 -0.22 2.54 3.12 -2.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.80 1.76 1.16 1.14 1.08 0.86 9.83%

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