[TENAGA] YoY Quarter Result on 28-Feb-2013 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

18-Apr-2013

Admission Sponsor

Sponsor

Financial Year

31-Aug-2013

Quarter

28-Feb-2013 [#2]

Profit Trend

QoQ- -10.13%

YoY- -53.76%

Quarter Report

Announcement Q2 FY13.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Quarter Result
Revenue	10,489,300	10,610,000	9,996,700	8,850,200	8,628,200	7,371,300	7,389,100	6.00%
YoY %	-1.14%	6.14%	12.95%	2.57%	17.05%	-0.24%	-	-
Horiz. %	141.96%	143.59%	135.29%	119.77%	116.77%	99.76%	100.00%	-
PBT	1,499,400	2,365,500	1,318,200	1,605,000	3,497,800	736,300	1,262,300	2.90%
YoY %	-36.61%	79.45%	-17.87%	-54.11%	375.05%	-41.67%	-	-
Horiz. %	118.78%	187.40%	104.43%	127.15%	277.10%	58.33%	100.00%	-
Tax	-184,400	-231,800	415,100	-343,500	-754,400	-94,000	-260,800	-5.60%
YoY %	20.45%	-155.84%	220.84%	54.47%	-702.55%	63.96%	-	-
Horiz. %	70.71%	88.88%	-159.16%	131.71%	289.26%	36.04%	100.00%	-
NP	1,315,000	2,133,700	1,733,300	1,261,500	2,743,400	642,300	1,001,500	4.63%
YoY %	-38.37%	23.10%	37.40%	-54.02%	327.12%	-35.87%	-	-
Horiz. %	131.30%	213.05%	173.07%	125.96%	273.93%	64.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,320,700	2,156,200	1,733,900	1,272,100	2,751,200	641,100	1,000,100	4.73%
YoY %	-38.75%	24.36%	36.30%	-53.76%	329.14%	-35.90%	-	-
Horiz. %	132.06%	215.60%	173.37%	127.20%	275.09%	64.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.30%	9.80%	-31.49%	21.40%	21.57%	12.77%	20.66%	-
YoY %	25.51%	131.12%	-247.15%	-0.79%	68.91%	-38.19%	-	-
Horiz. %	59.54%	47.43%	-152.42%	103.58%	104.40%	61.81%	100.00%	-
Total Cost	9,174,300	8,476,300	8,263,400	7,588,700	5,884,800	6,729,000	6,387,600	6.21%
YoY %	8.23%	2.58%	8.89%	28.95%	-12.55%	5.34%	-	-
Horiz. %	143.63%	132.70%	129.37%	118.80%	92.13%	105.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,362,575	46,701,679	33,864,819	33,661,555	34,994,917	22,193,662	27,404,042	10.29%
YoY %	5.70%	37.91%	0.60%	-3.81%	57.68%	-19.01%	-	-
Horiz. %	180.13%	170.42%	123.58%	122.83%	127.70%	80.99%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Dividend
Div	564,401	564,302	564,413	551,647	277,754	199,742	260,329	13.75%
YoY %	0.02%	-0.02%	2.31%	98.61%	39.06%	-23.27%	-	-
Horiz. %	216.80%	216.76%	216.81%	211.90%	106.69%	76.73%	100.00%	-
Div Payout %	42.74%	26.17%	32.55%	43.37%	10.10%	31.16%	26.03%	-
YoY %	63.32%	-19.60%	-24.95%	329.41%	-67.59%	19.71%	-	-
Horiz. %	164.20%	100.54%	125.05%	166.62%	38.80%	119.71%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Equity
Net Worth	49,362,575	46,701,679	33,864,819	33,661,555	34,994,917	22,193,662	27,404,042	10.29%
YoY %	5.70%	37.91%	0.60%	-3.81%	57.68%	-19.01%	-	-
Horiz. %	180.13%	170.42%	123.58%	122.83%	127.70%	80.99%	100.00%	-
NOSH	5,644,017	5,643,025	5,644,136	5,516,478	5,456,871	4,438,732	4,338,828	4.47%
YoY %	0.02%	-0.02%	2.31%	1.09%	22.94%	2.30%	-	-
Horiz. %	130.08%	130.06%	130.08%	127.14%	125.77%	102.30%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Ratio Analysis
NP Margin	12.54%	20.11%	17.34%	14.25%	31.80%	8.71%	13.55%	-
YoY %	-37.64%	15.97%	21.68%	-55.19%	265.10%	-35.72%	-	-
Horiz. %	92.55%	148.41%	127.97%	105.17%	234.69%	64.28%	100.00%	-
ROE	2.68%	4.62%	5.12%	3.78%	7.86%	2.89%	3.65%	-
YoY %	-41.99%	-9.77%	35.45%	-51.91%	171.97%	-20.82%	-	-
Horiz. %	73.42%	126.58%	140.27%	103.56%	215.34%	79.18%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Per Share
RPS	185.85	188.02	177.12	160.43	158.12	166.07	170.30	1.46%
YoY %	-1.15%	6.15%	10.40%	1.46%	-4.79%	-2.48%	-	-
Horiz. %	109.13%	110.41%	104.00%	94.20%	92.85%	97.52%	100.00%	-
EPS	23.40	38.21	30.72	23.06	50.42	11.60	23.05	0.25%
YoY %	-38.76%	24.38%	33.22%	-54.26%	334.66%	-49.67%	-	-
Horiz. %	101.52%	165.77%	133.28%	100.04%	218.74%	50.33%	100.00%	-
DPS	10.00	10.00	10.00	10.00	5.09	4.50	6.00	8.87%
YoY %	0.00%	0.00%	0.00%	96.46%	13.11%	-25.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	84.83%	75.00%	100.00%	-
NAPS	8.746	8.276	6.00	6.102	6.413	5.00	6.316	5.56%
YoY %	5.68%	37.93%	-1.67%	-4.85%	28.26%	-20.84%	-	-
Horiz. %	138.47%	131.03%	95.00%	96.61%	101.54%	79.16%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Adjusted Per Share Value based on latest NOSH - 5,516,478
RPS	180.45	182.52	171.97	152.25	148.43	126.81	127.11	6.00%
YoY %	-1.13%	6.13%	12.95%	2.57%	17.05%	-0.24%	-	-
Horiz. %	141.96%	143.59%	135.29%	119.78%	116.77%	99.76%	100.00%	-
EPS	22.72	37.09	29.83	21.88	47.33	11.03	17.20	4.74%
YoY %	-38.74%	24.34%	36.33%	-53.77%	329.10%	-35.87%	-	-
Horiz. %	132.09%	215.64%	173.43%	127.21%	275.17%	64.13%	100.00%	-
DPS	9.71	9.71	9.71	9.49	4.78	3.44	4.48	13.74%
YoY %	0.00%	0.00%	2.32%	98.54%	38.95%	-23.21%	-	-
Horiz. %	216.74%	216.74%	216.74%	211.83%	106.70%	76.79%	100.00%	-
NAPS	8.4918	8.0341	5.8258	5.7908	6.0202	3.818	4.7143	10.29%
YoY %	5.70%	37.91%	0.60%	-3.81%	57.68%	-19.01%	-	-
Horiz. %	180.13%	170.42%	123.58%	122.83%	127.70%	80.99%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	-
Price	13.12	14.72	12.00	6.94	6.28	6.30	5.09	-
P/RPS	7.06	7.83	6.78	4.33	3.97	3.79	2.99	15.38%
YoY %	-9.83%	15.49%	56.58%	9.07%	4.75%	26.76%	-	-
Horiz. %	236.12%	261.87%	226.76%	144.82%	132.78%	126.76%	100.00%	-
P/EPS	56.07	38.52	39.06	30.10	12.46	43.62	22.08	16.78%
YoY %	45.56%	-1.38%	29.77%	141.57%	-71.44%	97.55%	-	-
Horiz. %	253.94%	174.46%	176.90%	136.32%	56.43%	197.55%	100.00%	-
EY	1.78	2.60	2.56	3.32	8.03	2.29	4.53	-14.40%
YoY %	-31.54%	1.56%	-22.89%	-58.66%	250.66%	-49.45%	-	-
Horiz. %	39.29%	57.40%	56.51%	73.29%	177.26%	50.55%	100.00%	-
DY	0.76	0.68	0.83	1.44	0.81	0.71	1.18	-7.06%
YoY %	11.76%	-18.07%	-42.36%	77.78%	14.08%	-39.83%	-	-
Horiz. %	64.41%	57.63%	70.34%	122.03%	68.64%	60.17%	100.00%	-
P/NAPS	1.50	1.78	2.00	1.14	0.98	1.26	0.81	10.80%
YoY %	-15.73%	-11.00%	75.44%	16.33%	-22.22%	55.56%	-	-
Horiz. %	185.19%	219.75%	246.91%	140.74%	120.99%	155.56%	100.00%	-

	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	CAGR
Price Multiplier on Announcement Date
Date	27/04/16	27/04/15	24/04/14	18/04/13	12/04/12	21/04/11	20/04/10	-
Price	14.40	14.60	11.94	7.95	6.51	6.03	5.44	-
P/RPS	7.75	7.77	6.74	4.96	4.12	3.63	3.19	15.92%
YoY %	-0.26%	15.28%	35.89%	20.39%	13.50%	13.79%	-	-
Horiz. %	242.95%	243.57%	211.29%	155.49%	129.15%	113.79%	100.00%	-
P/EPS	61.54	38.21	38.87	34.48	12.91	41.75	23.60	17.30%
YoY %	61.06%	-1.70%	12.73%	167.08%	-69.08%	76.91%	-	-
Horiz. %	260.76%	161.91%	164.70%	146.10%	54.70%	176.91%	100.00%	-
EY	1.63	2.62	2.57	2.90	7.74	2.40	4.24	-14.71%
YoY %	-37.79%	1.95%	-11.38%	-62.53%	222.50%	-43.40%	-	-
Horiz. %	38.44%	61.79%	60.61%	68.40%	182.55%	56.60%	100.00%	-
DY	0.69	0.68	0.84	1.26	0.78	0.75	1.10	-7.47%
YoY %	1.47%	-19.05%	-33.33%	61.54%	4.00%	-31.82%	-	-
Horiz. %	62.73%	61.82%	76.36%	114.55%	70.91%	68.18%	100.00%	-
P/NAPS	1.65	1.76	1.99	1.30	1.02	1.21	0.86	11.46%
YoY %	-6.25%	-11.56%	53.08%	27.45%	-15.70%	40.70%	-	-
Horiz. %	191.86%	204.65%	231.40%	151.16%	118.60%	140.70%	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