[TENAGA] YoY TTM 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- -25.07%
YoY- 104.74%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Revenue 42,815,800 44,860,400 38,719,500 36,506,800 34,461,300 30,896,000 29,191,800 6.58%
PBT 5,810,100 9,166,200 5,220,000 5,944,300 2,738,300 3,726,200 3,735,800 7.63%
Tax -956,700 -1,720,400 919,300 -1,515,300 -591,900 -700,300 -897,600 1.06%
NP 4,853,400 7,445,800 6,139,300 4,429,000 2,146,400 3,025,900 2,838,200 9.34%
-
NP to SH 4,907,000 7,490,900 6,131,500 4,421,000 2,159,300 3,019,900 2,893,800 9.19%
-
Tax Rate 16.47% 18.77% -17.61% 25.49% 21.62% 18.79% 24.03% -
Total Cost 37,962,400 37,414,600 32,580,200 32,077,800 32,314,900 27,870,100 26,353,600 6.26%
-
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%
Dividend
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
Div 1,636,367 1,636,383 1,399,692 1,371,523 277,754 1,068,646 826,926 12.03%
Div Payout % 33.35% 21.84% 22.83% 31.02% 12.86% 35.39% 28.58% -
Equity
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
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%
NOSH 5,644,017 5,643,025 5,644,136 5,516,478 5,456,871 4,438,732 4,338,828 4.47%
Ratio Analysis
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
NP Margin 11.34% 16.60% 15.86% 12.13% 6.23% 9.79% 9.72% -
ROE 9.94% 16.04% 18.11% 13.13% 6.17% 13.61% 10.56% -
Per Share
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 758.61 794.97 686.01 661.78 631.52 696.05 672.80 2.01%
EPS 86.94 132.75 108.63 80.14 39.57 68.04 66.70 4.51%
DPS 29.00 29.00 25.00 25.00 5.09 24.08 19.07 7.22%
NAPS 8.746 8.276 6.00 6.102 6.413 5.00 6.316 5.56%
Adjusted Per Share Value based on latest NOSH - 5,516,478
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
RPS 736.56 771.73 666.09 628.03 592.84 531.50 502.19 6.58%
EPS 84.41 128.87 105.48 76.05 37.15 51.95 49.78 9.19%
DPS 28.15 28.15 24.08 23.59 4.78 18.38 14.23 12.02%
NAPS 8.4918 8.0341 5.8258 5.7908 6.0202 3.818 4.7143 10.29%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
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 1.73 1.85 1.75 1.05 0.99 0.91 0.76 14.67%
P/EPS 15.09 11.09 11.05 8.66 15.87 9.26 7.63 12.02%
EY 6.63 9.02 9.05 11.55 6.30 10.80 13.10 -10.72%
DY 2.21 1.97 2.08 3.60 0.81 3.82 3.75 -8.42%
P/NAPS 1.50 1.78 2.00 1.14 0.98 1.26 0.81 10.80%
Price Multiplier on Announcement Date
29/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 CAGR
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 1.90 1.84 1.74 1.20 1.03 0.87 0.81 15.25%
P/EPS 16.56 11.00 10.99 9.92 16.45 8.86 8.16 12.50%
EY 6.04 9.09 9.10 10.08 6.08 11.28 12.26 -11.11%
DY 2.01 1.99 2.09 3.14 0.78 3.99 3.51 -8.86%
P/NAPS 1.65 1.76 1.99 1.30 1.02 1.21 0.86 11.46%

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