[TENAGA] YoY Quarter Result on 28-Feb-2010 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

20-Apr-2010

Admission Sponsor

Sponsor

Financial Year

31-Aug-2010

Quarter

28-Feb-2010 [#2]

Profit Trend

QoQ- 41.6%

YoY- 48.25%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Quarter Result
Revenue	8,850,200	8,628,200	7,371,300	7,389,100	6,906,600	5,972,500	5,682,000	7.65%
YoY %	2.57%	17.05%	-0.24%	6.99%	15.64%	5.11%	-	-
Horiz. %	155.76%	151.85%	129.73%	130.04%	121.55%	105.11%	100.00%	-
PBT	1,605,000	3,497,800	736,300	1,262,300	815,400	1,216,800	1,651,100	-0.47%
YoY %	-54.11%	375.05%	-41.67%	54.81%	-32.99%	-26.30%	-	-
Horiz. %	97.21%	211.85%	44.59%	76.45%	49.39%	73.70%	100.00%	-
Tax	-343,500	-754,400	-94,000	-260,800	-160,900	-147,600	-76,300	28.46%
YoY %	54.47%	-702.55%	63.96%	-62.09%	-9.01%	-93.45%	-	-
Horiz. %	450.20%	988.73%	123.20%	341.81%	210.88%	193.45%	100.00%	-
NP	1,261,500	2,743,400	642,300	1,001,500	654,500	1,069,200	1,574,800	-3.62%
YoY %	-54.02%	327.12%	-35.87%	53.02%	-38.79%	-32.11%	-	-
Horiz. %	80.11%	174.21%	40.79%	63.60%	41.56%	67.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,272,100	2,751,200	641,100	1,000,100	674,600	1,063,200	1,554,800	-3.28%
YoY %	-53.76%	329.14%	-35.90%	48.25%	-36.55%	-31.62%	-	-
Horiz. %	81.82%	176.95%	41.23%	64.32%	43.39%	68.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.40%	21.57%	12.77%	20.66%	19.73%	12.13%	4.62%	-
YoY %	-0.79%	68.91%	-38.19%	4.71%	62.65%	162.55%	-	-
Horiz. %	463.20%	466.88%	276.41%	447.19%	427.06%	262.55%	100.00%	-
Total Cost	7,588,700	5,884,800	6,729,000	6,387,600	6,252,100	4,903,300	4,107,200	10.76%
YoY %	28.95%	-12.55%	5.34%	2.17%	27.51%	19.38%	-	-
Horiz. %	184.77%	143.28%	163.83%	155.52%	152.22%	119.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,661,555	34,994,917	22,193,662	27,404,042	24,950,661	26,168,409	23,086,424	6.48%
YoY %	-3.81%	57.68%	-19.01%	9.83%	-4.65%	13.35%	-	-
Horiz. %	145.81%	151.58%	96.13%	118.70%	108.08%	113.35%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Dividend
Div	551,647	277,754	199,742	260,329	203,767	433,251	428,319	4.30%
YoY %	98.61%	39.06%	-23.27%	27.76%	-52.97%	1.15%	-	-
Horiz. %	128.79%	64.85%	46.63%	60.78%	47.57%	101.15%	100.00%	-
Div Payout %	43.37%	10.10%	31.16%	26.03%	30.21%	40.75%	27.55%	-
YoY %	329.41%	-67.59%	19.71%	-13.84%	-25.87%	47.91%	-	-
Horiz. %	157.42%	36.66%	113.10%	94.48%	109.66%	147.91%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Equity
Net Worth	33,661,555	34,994,917	22,193,662	27,404,042	24,950,661	26,168,409	23,086,424	6.48%
YoY %	-3.81%	57.68%	-19.01%	9.83%	-4.65%	13.35%	-	-
Horiz. %	145.81%	151.58%	96.13%	118.70%	108.08%	113.35%	100.00%	-
NOSH	5,516,478	5,456,871	4,438,732	4,338,828	4,335,475	4,332,518	4,283,195	4.30%
YoY %	1.09%	22.94%	2.30%	0.08%	0.07%	1.15%	-	-
Horiz. %	128.79%	127.40%	103.63%	101.30%	101.22%	101.15%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Ratio Analysis
NP Margin	14.25%	31.80%	8.71%	13.55%	9.48%	17.90%	27.72%	-
YoY %	-55.19%	265.10%	-35.72%	42.93%	-47.04%	-35.43%	-	-
Horiz. %	51.41%	114.72%	31.42%	48.88%	34.20%	64.57%	100.00%	-
ROE	3.78%	7.86%	2.89%	3.65%	2.70%	4.06%	6.73%	-
YoY %	-51.91%	171.97%	-20.82%	35.19%	-33.50%	-39.67%	-	-
Horiz. %	56.17%	116.79%	42.94%	54.23%	40.12%	60.33%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Per Share
RPS	160.43	158.12	166.07	170.30	159.30	137.85	132.66	3.21%
YoY %	1.46%	-4.79%	-2.48%	6.91%	15.56%	3.91%	-	-
Horiz. %	120.93%	119.19%	125.18%	128.37%	120.08%	103.91%	100.00%	-
EPS	23.06	50.42	11.60	23.05	15.56	24.54	36.30	-7.27%
YoY %	-54.26%	334.66%	-49.67%	48.14%	-36.59%	-32.40%	-	-
Horiz. %	63.53%	138.90%	31.96%	63.50%	42.87%	67.60%	100.00%	-
DPS	10.00	5.09	4.50	6.00	4.70	10.00	10.00	0.00%
YoY %	96.46%	13.11%	-25.00%	27.66%	-53.00%	0.00%	-	-
Horiz. %	100.00%	50.90%	45.00%	60.00%	47.00%	100.00%	100.00%	-
NAPS	6.102	6.413	5.00	6.316	5.755	6.04	5.39	2.08%
YoY %	-4.85%	28.26%	-20.84%	9.75%	-4.72%	12.06%	-	-
Horiz. %	113.21%	118.98%	92.76%	117.18%	106.77%	112.06%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,338,828
RPS	152.25	148.43	126.81	127.11	118.81	102.74	97.75	7.65%
YoY %	2.57%	17.05%	-0.24%	6.99%	15.64%	5.10%	-	-
Horiz. %	155.75%	151.85%	129.73%	130.04%	121.54%	105.10%	100.00%	-
EPS	21.88	47.33	11.03	17.20	11.61	18.29	26.75	-3.29%
YoY %	-53.77%	329.10%	-35.87%	48.15%	-36.52%	-31.63%	-	-
Horiz. %	81.79%	176.93%	41.23%	64.30%	43.40%	68.37%	100.00%	-
DPS	9.49	4.78	3.44	4.48	3.51	7.45	7.37	4.29%
YoY %	98.54%	38.95%	-23.21%	27.64%	-52.89%	1.09%	-	-
Horiz. %	128.77%	64.86%	46.68%	60.79%	47.63%	101.09%	100.00%	-
NAPS	5.7908	6.0202	3.818	4.7143	4.2923	4.5017	3.9716	6.48%
YoY %	-3.81%	57.68%	-19.01%	9.83%	-4.65%	13.35%	-	-
Horiz. %	145.81%	151.58%	96.13%	118.70%	108.07%	113.35%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	-
Price	6.94	6.28	6.30	5.09	4.13	5.79	12.00	-
P/RPS	4.33	3.97	3.79	2.99	2.59	4.20	9.05	-11.55%
YoY %	9.07%	4.75%	26.76%	15.44%	-38.33%	-53.59%	-	-
Horiz. %	47.85%	43.87%	41.88%	33.04%	28.62%	46.41%	100.00%	-
P/EPS	30.10	12.46	43.62	22.08	26.54	23.59	33.06	-1.54%
YoY %	141.57%	-71.44%	97.55%	-16.80%	12.51%	-28.64%	-	-
Horiz. %	91.05%	37.69%	131.94%	66.79%	80.28%	71.36%	100.00%	-
EY	3.32	8.03	2.29	4.53	3.77	4.24	3.02	1.58%
YoY %	-58.66%	250.66%	-49.45%	20.16%	-11.08%	40.40%	-	-
Horiz. %	109.93%	265.89%	75.83%	150.00%	124.83%	140.40%	100.00%	-
DY	1.44	0.81	0.71	1.18	1.14	1.73	0.83	9.60%
YoY %	77.78%	14.08%	-39.83%	3.51%	-34.10%	108.43%	-	-
Horiz. %	173.49%	97.59%	85.54%	142.17%	137.35%	208.43%	100.00%	-
P/NAPS	1.14	0.98	1.26	0.81	0.72	0.96	2.23	-10.57%
YoY %	16.33%	-22.22%	55.56%	12.50%	-25.00%	-56.95%	-	-
Horiz. %	51.12%	43.95%	56.50%	36.32%	32.29%	43.05%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	18/04/13	12/04/12	21/04/11	20/04/10	15/04/09	14/04/08	16/04/07	-
Price	7.95	6.51	6.03	5.44	4.16	4.48	12.20	-
P/RPS	4.96	4.12	3.63	3.19	2.61	3.25	9.20	-9.77%
YoY %	20.39%	13.50%	13.79%	22.22%	-19.69%	-64.67%	-	-
Horiz. %	53.91%	44.78%	39.46%	34.67%	28.37%	35.33%	100.00%	-
P/EPS	34.48	12.91	41.75	23.60	26.74	18.26	33.61	0.42%
YoY %	167.08%	-69.08%	76.91%	-11.74%	46.44%	-45.67%	-	-
Horiz. %	102.59%	38.41%	124.22%	70.22%	79.56%	54.33%	100.00%	-
EY	2.90	7.74	2.40	4.24	3.74	5.48	2.98	-0.45%
YoY %	-62.53%	222.50%	-43.40%	13.37%	-31.75%	83.89%	-	-
Horiz. %	97.32%	259.73%	80.54%	142.28%	125.50%	183.89%	100.00%	-
DY	1.26	0.78	0.75	1.10	1.13	2.23	0.82	7.41%
YoY %	61.54%	4.00%	-31.82%	-2.65%	-49.33%	171.95%	-	-
Horiz. %	153.66%	95.12%	91.46%	134.15%	137.80%	271.95%	100.00%	-
P/NAPS	1.30	1.02	1.21	0.86	0.72	0.74	2.26	-8.79%
YoY %	27.45%	-15.70%	40.70%	19.44%	-2.70%	-67.26%	-	-
Horiz. %	57.52%	45.13%	53.54%	38.05%	31.86%	32.74%	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