[TENAGA] YoY TTM Result on 28-Feb-2011 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

21-Apr-2011

Admission Sponsor

Sponsor

Financial Year

31-Aug-2011

Quarter

28-Feb-2011 [#2]

Profit Trend

QoQ- -10.62%

YoY- 4.36%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
TTM Result
Revenue	38,719,500	36,506,800	34,461,300	30,896,000	29,191,800	27,061,700	24,217,500	8.13%
YoY %	6.06%	5.94%	11.54%	5.84%	7.87%	11.74%	-	-
Horiz. %	159.88%	150.75%	142.30%	127.58%	120.54%	111.74%	100.00%	-
PBT	5,220,000	5,944,300	2,738,300	3,726,200	3,735,800	207,100	4,638,000	1.98%
YoY %	-12.18%	117.08%	-26.51%	-0.26%	1,703.86%	-95.53%	-	-
Horiz. %	112.55%	128.17%	59.04%	80.34%	80.55%	4.47%	100.00%	-
Tax	919,300	-1,515,300	-591,900	-700,300	-897,600	-479,000	-806,900	-
YoY %	160.67%	-156.01%	15.48%	21.98%	-87.39%	40.64%	-	-
Horiz. %	-113.93%	187.79%	73.35%	86.79%	111.24%	59.36%	100.00%	-
NP	6,139,300	4,429,000	2,146,400	3,025,900	2,838,200	-271,900	3,831,100	8.17%
YoY %	38.62%	106.35%	-29.07%	6.61%	1,143.84%	-107.10%	-	-
Horiz. %	160.25%	115.61%	56.03%	78.98%	74.08%	-7.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,131,500	4,421,000	2,159,300	3,019,900	2,893,800	-253,600	3,838,200	8.11%
YoY %	38.69%	104.74%	-28.50%	4.36%	1,241.09%	-106.61%	-	-
Horiz. %	159.75%	115.18%	56.26%	78.68%	75.39%	-6.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-17.61%	25.49%	21.62%	18.79%	24.03%	231.29%	17.40%	-
YoY %	-169.09%	17.90%	15.06%	-21.81%	-89.61%	1,229.25%	-	-
Horiz. %	-101.21%	146.49%	124.25%	107.99%	138.10%	1,329.25%	100.00%	-
Total Cost	32,580,200	32,077,800	32,314,900	27,870,100	26,353,600	27,333,600	20,386,400	8.12%
YoY %	1.57%	-0.73%	15.95%	5.75%	-3.59%	34.08%	-	-
Horiz. %	159.81%	157.35%	158.51%	136.71%	129.27%	134.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,864,819	33,661,555	34,994,917	22,193,662	27,404,042	24,950,661	26,168,409	4.38%
YoY %	0.60%	-3.81%	57.68%	-19.01%	9.83%	-4.65%	-	-
Horiz. %	129.41%	128.63%	133.73%	84.81%	104.72%	95.35%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Dividend
Div	1,399,692	1,371,523	277,754	1,068,646	826,926	636,998	1,570,559	-1.90%
YoY %	2.05%	393.79%	-74.01%	29.23%	29.82%	-59.44%	-	-
Horiz. %	89.12%	87.33%	17.69%	68.04%	52.65%	40.56%	100.00%	-
Div Payout %	22.83%	31.02%	12.86%	35.39%	28.58%	0.00%	40.92%	-
YoY %	-26.40%	141.21%	-63.66%	23.83%	0.00%	0.00%	-	-
Horiz. %	55.79%	75.81%	31.43%	86.49%	69.84%	0.00%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Equity
Net Worth	33,864,819	33,661,555	34,994,917	22,193,662	27,404,042	24,950,661	26,168,409	4.38%
YoY %	0.60%	-3.81%	57.68%	-19.01%	9.83%	-4.65%	-	-
Horiz. %	129.41%	128.63%	133.73%	84.81%	104.72%	95.35%	100.00%	-
NOSH	5,644,136	5,516,478	5,456,871	4,438,732	4,338,828	4,335,475	4,332,518	4.50%
YoY %	2.31%	1.09%	22.94%	2.30%	0.08%	0.07%	-	-
Horiz. %	130.27%	127.33%	125.95%	102.45%	100.15%	100.07%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Ratio Analysis
NP Margin	15.86%	12.13%	6.23%	9.79%	9.72%	-1.00%	15.82%	-
YoY %	30.75%	94.70%	-36.36%	0.72%	1,072.00%	-106.32%	-	-
Horiz. %	100.25%	76.68%	39.38%	61.88%	61.44%	-6.32%	100.00%	-
ROE	18.11%	13.13%	6.17%	13.61%	10.56%	-1.02%	14.67%	-
YoY %	37.93%	112.80%	-54.67%	28.88%	1,135.29%	-106.95%	-	-
Horiz. %	123.45%	89.50%	42.06%	92.77%	71.98%	-6.95%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Per Share
RPS	686.01	661.78	631.52	696.05	672.80	624.19	558.97	3.47%
YoY %	3.66%	4.79%	-9.27%	3.46%	7.79%	11.67%	-	-
Horiz. %	122.73%	118.39%	112.98%	124.52%	120.36%	111.67%	100.00%	-
EPS	108.63	80.14	39.57	68.04	66.70	-5.85	88.59	3.45%
YoY %	35.55%	102.53%	-41.84%	2.01%	1,240.17%	-106.60%	-	-
Horiz. %	122.62%	90.46%	44.67%	76.80%	75.29%	-6.60%	100.00%	-
DPS	25.00	25.00	5.09	24.08	19.07	14.70	36.30	-6.02%
YoY %	0.00%	391.16%	-78.86%	26.27%	29.73%	-59.50%	-	-
Horiz. %	68.87%	68.87%	14.02%	66.34%	52.53%	40.50%	100.00%	-
NAPS	6.00	6.102	6.413	5.00	6.316	5.755	6.04	-0.11%
YoY %	-1.67%	-4.85%	28.26%	-20.84%	9.75%	-4.72%	-	-
Horiz. %	99.34%	101.03%	106.18%	82.78%	104.57%	95.28%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,438,732
RPS	666.09	628.03	592.84	531.50	502.19	465.54	416.61	8.13%
YoY %	6.06%	5.94%	11.54%	5.84%	7.87%	11.74%	-	-
Horiz. %	159.88%	150.75%	142.30%	127.58%	120.54%	111.74%	100.00%	-
EPS	105.48	76.05	37.15	51.95	49.78	-4.36	66.03	8.11%
YoY %	38.70%	104.71%	-28.49%	4.36%	1,241.74%	-106.60%	-	-
Horiz. %	159.75%	115.17%	56.26%	78.68%	75.39%	-6.60%	100.00%	-
DPS	24.08	23.59	4.78	18.38	14.23	10.96	27.02	-1.90%
YoY %	2.08%	393.51%	-73.99%	29.16%	29.84%	-59.44%	-	-
Horiz. %	89.12%	87.31%	17.69%	68.02%	52.66%	40.56%	100.00%	-
NAPS	5.8258	5.7908	6.0202	3.818	4.7143	4.2923	4.5017	4.38%
YoY %	0.60%	-3.81%	57.68%	-19.01%	9.83%	-4.65%	-	-
Horiz. %	129.41%	128.64%	133.73%	84.81%	104.72%	95.35%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/14	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	-
Price	12.00	6.94	6.28	6.30	5.09	4.13	5.79	-
P/RPS	1.75	1.05	0.99	0.91	0.76	0.66	1.04	9.05%
YoY %	66.67%	6.06%	8.79%	19.74%	15.15%	-36.54%	-	-
Horiz. %	168.27%	100.96%	95.19%	87.50%	73.08%	63.46%	100.00%	-
P/EPS	11.05	8.66	15.87	9.26	7.63	-70.61	6.54	9.13%
YoY %	27.60%	-45.43%	71.38%	21.36%	110.81%	-1,179.66%	-	-
Horiz. %	168.96%	132.42%	242.66%	141.59%	116.67%	-1,079.66%	100.00%	-
EY	9.05	11.55	6.30	10.80	13.10	-1.42	15.30	-8.37%
YoY %	-21.65%	83.33%	-41.67%	-17.56%	1,022.54%	-109.28%	-	-
Horiz. %	59.15%	75.49%	41.18%	70.59%	85.62%	-9.28%	100.00%	-
DY	2.08	3.60	0.81	3.82	3.75	3.56	6.27	-16.79%
YoY %	-42.22%	344.44%	-78.80%	1.87%	5.34%	-43.22%	-	-
Horiz. %	33.17%	57.42%	12.92%	60.93%	59.81%	56.78%	100.00%	-
P/NAPS	2.00	1.14	0.98	1.26	0.81	0.72	0.96	13.00%
YoY %	75.44%	16.33%	-22.22%	55.56%	12.50%	-25.00%	-	-
Horiz. %	208.33%	118.75%	102.08%	131.25%	84.38%	75.00%	100.00%	-

	28/02/14	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	24/04/14	18/04/13	12/04/12	21/04/11	20/04/10	15/04/09	14/04/08	-
Price	11.94	7.95	6.51	6.03	5.44	4.16	4.48	-
P/RPS	1.74	1.20	1.03	0.87	0.81	0.67	0.80	13.81%
YoY %	45.00%	16.50%	18.39%	7.41%	20.90%	-16.25%	-	-
Horiz. %	217.50%	150.00%	128.75%	108.75%	101.25%	83.75%	100.00%	-
P/EPS	10.99	9.92	16.45	8.86	8.16	-71.12	5.06	13.79%
YoY %	10.79%	-39.70%	85.67%	8.58%	111.47%	-1,505.53%	-	-
Horiz. %	217.19%	196.05%	325.10%	175.10%	161.26%	-1,405.53%	100.00%	-
EY	9.10	10.08	6.08	11.28	12.26	-1.41	19.77	-12.12%
YoY %	-9.72%	65.79%	-46.10%	-7.99%	969.50%	-107.13%	-	-
Horiz. %	46.03%	50.99%	30.75%	57.06%	62.01%	-7.13%	100.00%	-
DY	2.09	3.14	0.78	3.99	3.51	3.53	8.10	-20.20%
YoY %	-33.44%	302.56%	-80.45%	13.68%	-0.57%	-56.42%	-	-
Horiz. %	25.80%	38.77%	9.63%	49.26%	43.33%	43.58%	100.00%	-
P/NAPS	1.99	1.30	1.02	1.21	0.86	0.72	0.74	17.91%
YoY %	53.08%	27.45%	-15.70%	40.70%	19.44%	-2.70%	-	-
Horiz. %	268.92%	175.68%	137.84%	163.51%	116.22%	97.30%	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