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

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
12-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
29-Feb-2012 [#2]
Profit Trend
QoQ- 3812.82%
YoY- 329.14%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Revenue 10,610,000 9,996,700 8,850,200 8,628,200 7,371,300 7,389,100 6,906,600 7.41%
PBT 2,365,500 1,318,200 1,605,000 3,497,800 736,300 1,262,300 815,400 19.41%
Tax -231,800 415,100 -343,500 -754,400 -94,000 -260,800 -160,900 6.27%
NP 2,133,700 1,733,300 1,261,500 2,743,400 642,300 1,001,500 654,500 21.75%
-
NP to SH 2,156,200 1,733,900 1,272,100 2,751,200 641,100 1,000,100 674,600 21.35%
-
Tax Rate 9.80% -31.49% 21.40% 21.57% 12.77% 20.66% 19.73% -
Total Cost 8,476,300 8,263,400 7,588,700 5,884,800 6,729,000 6,387,600 6,252,100 5.20%
-
Net Worth 46,701,679 33,864,819 33,661,555 34,994,917 22,193,662 27,404,042 24,950,661 11.00%
Dividend
28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 CAGR
Div 564,302 564,413 551,647 277,754 199,742 260,329 203,767 18.49%
Div Payout % 26.17% 32.55% 43.37% 10.10% 31.16% 26.03% 30.21% -
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 46,701,679 33,864,819 33,661,555 34,994,917 22,193,662 27,404,042 24,950,661 11.00%
NOSH 5,643,025 5,644,136 5,516,478 5,456,871 4,438,732 4,338,828 4,335,475 4.48%
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 20.11% 17.34% 14.25% 31.80% 8.71% 13.55% 9.48% -
ROE 4.62% 5.12% 3.78% 7.86% 2.89% 3.65% 2.70% -
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 188.02 177.12 160.43 158.12 166.07 170.30 159.30 2.79%
EPS 38.21 30.72 23.06 50.42 11.60 23.05 15.56 16.14%
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 182.52 171.97 152.25 148.43 126.81 127.11 118.81 7.41%
EPS 37.09 29.83 21.88 47.33 11.03 17.20 11.61 21.34%
DPS 9.71 9.71 9.49 4.78 3.44 4.48 3.51 18.47%
NAPS 8.0341 5.8258 5.7908 6.0202 3.818 4.7143 4.2923 11.00%
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 7.83 6.78 4.33 3.97 3.79 2.99 2.59 20.23%
P/EPS 38.52 39.06 30.10 12.46 43.62 22.08 26.54 6.40%
EY 2.60 2.56 3.32 8.03 2.29 4.53 3.77 -6.00%
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 7.77 6.74 4.96 4.12 3.63 3.19 2.61 19.92%
P/EPS 38.21 38.87 34.48 12.91 41.75 23.60 26.74 6.12%
EY 2.62 2.57 2.90 7.74 2.40 4.24 3.74 -5.75%
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