[TENAGA] YoY TTM Result on 30-Nov-2011 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

17-Jan-2012

Admission Sponsor

Sponsor

Financial Year

31-Aug-2012

Quarter

30-Nov-2011 [#1]

Profit Trend

QoQ- -94.14%

YoY- -98.54%

Quarter Report

1stQtr12 Announce.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
TTM Result
Revenue	44,247,100	37,573,000	36,284,800	33,204,400	30,913,800	28,709,300	26,127,600	9.17%
YoY %	17.76%	3.55%	9.28%	7.41%	7.68%	9.88%	-	-
Horiz. %	169.35%	143.81%	138.88%	127.09%	118.32%	109.88%	100.00%	-
PBT	8,118,900	5,506,800	7,837,100	-23,200	4,252,200	3,288,900	608,500	53.97%
YoY %	47.43%	-29.73%	33,880.60%	-100.55%	29.29%	440.49%	-	-
Horiz. %	1,334.25%	904.98%	1,287.94%	-3.81%	698.80%	540.49%	100.00%	-
Tax	-1,073,500	160,700	-1,926,200	68,500	-867,100	-797,700	-465,700	14.92%
YoY %	-768.01%	108.34%	-2,911.97%	107.90%	-8.70%	-71.29%	-	-
Horiz. %	230.51%	-34.51%	413.61%	-14.71%	186.19%	171.29%	100.00%	-
NP	7,045,400	5,667,500	5,910,900	45,300	3,385,100	2,491,200	142,800	91.45%
YoY %	24.31%	-4.12%	12,948.34%	-98.66%	35.88%	1,644.54%	-	-
Horiz. %	4,933.75%	3,968.84%	4,139.29%	31.72%	2,370.52%	1,744.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,068,600	5,669,700	5,900,100	49,200	3,378,900	2,568,300	135,000	93.36%
YoY %	24.67%	-3.91%	11,892.07%	-98.54%	31.56%	1,802.44%	-	-
Horiz. %	5,236.00%	4,199.78%	4,370.44%	36.44%	2,502.89%	1,902.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.22%	-2.92%	24.58%	-	20.39%	24.25%	76.53%	-
YoY %	552.74%	-111.88%	0.00%	-	-15.92%	-68.31%	-	-
Horiz. %	17.27%	-3.82%	32.12%	-	26.64%	31.69%	100.00%	-
Total Cost	37,201,700	31,905,500	30,373,900	33,159,100	27,528,700	26,218,100	25,984,800	6.16%
YoY %	16.60%	5.04%	-8.40%	20.45%	5.00%	0.90%	-	-
Horiz. %	143.17%	122.79%	116.89%	127.61%	105.94%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	45,604,398	36,848,281	33,138,447	29,740,027	26,113,554	26,386,463	24,629,826	10.80%
YoY %	23.76%	11.19%	11.43%	13.89%	-1.03%	7.13%	-	-
Horiz. %	185.16%	149.61%	134.55%	120.75%	106.02%	107.13%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Dividend
Div	1,636,494	1,386,927	1,097,630	199,742	1,129,233	770,363	866,483	11.17%
YoY %	17.99%	26.36%	449.52%	-82.31%	46.58%	-11.09%	-	-
Horiz. %	188.87%	160.06%	126.68%	23.05%	130.32%	88.91%	100.00%	-
Div Payout %	23.15%	24.46%	18.60%	405.98%	33.42%	30.00%	641.84%	-
YoY %	-5.36%	31.51%	-95.42%	1,114.78%	11.40%	-95.33%	-	-
Horiz. %	3.61%	3.81%	2.90%	63.25%	5.21%	4.67%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Equity
Net Worth	45,604,398	36,848,281	33,138,447	29,740,027	26,113,554	26,386,463	24,629,826	10.80%
YoY %	23.76%	11.19%	11.43%	13.89%	-1.03%	7.13%	-	-
Horiz. %	185.16%	149.61%	134.55%	120.75%	106.02%	107.13%	100.00%	-
NOSH	5,644,108	5,643,786	5,505,640	5,453,883	4,352,259	4,338,451	4,334,710	4.49%
YoY %	0.01%	2.51%	0.95%	25.31%	0.32%	0.09%	-	-
Horiz. %	130.21%	130.20%	127.01%	125.82%	100.40%	100.09%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Ratio Analysis
NP Margin	15.92%	15.08%	16.29%	0.14%	10.95%	8.68%	0.55%	-
YoY %	5.57%	-7.43%	11,535.71%	-98.72%	26.15%	1,478.18%	-	-
Horiz. %	2,894.55%	2,741.82%	2,961.82%	25.45%	1,990.91%	1,578.18%	100.00%	-
ROE	15.50%	15.39%	17.80%	0.17%	12.94%	9.73%	0.55%	-
YoY %	0.71%	-13.54%	10,370.59%	-98.69%	32.99%	1,669.09%	-	-
Horiz. %	2,818.18%	2,798.18%	3,236.36%	30.91%	2,352.73%	1,769.09%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Per Share
RPS	783.95	665.74	659.05	608.82	710.29	661.74	602.75	4.47%
YoY %	17.76%	1.02%	8.25%	-14.29%	7.34%	9.79%	-	-
Horiz. %	130.06%	110.45%	109.34%	101.01%	117.84%	109.79%	100.00%	-
EPS	125.24	100.46	107.16	0.90	77.64	59.20	3.11	85.08%
YoY %	24.67%	-6.25%	11,806.67%	-98.84%	31.15%	1,803.54%	-	-
Horiz. %	4,027.01%	3,230.23%	3,445.66%	28.94%	2,496.46%	1,903.54%	100.00%	-
DPS	29.00	24.57	20.09	3.66	26.00	17.77	20.00	6.38%
YoY %	18.03%	22.30%	448.91%	-85.92%	46.31%	-11.15%	-	-
Horiz. %	145.00%	122.85%	100.45%	18.30%	130.00%	88.85%	100.00%	-
NAPS	8.08	6.529	6.019	5.453	6.00	6.082	5.682	6.04%
YoY %	23.76%	8.47%	10.38%	-9.12%	-1.35%	7.04%	-	-
Horiz. %	142.20%	114.91%	105.93%	95.97%	105.60%	107.04%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,453,883
RPS	761.18	646.37	624.21	571.21	531.81	493.89	449.47	9.17%
YoY %	17.76%	3.55%	9.28%	7.41%	7.68%	9.88%	-	-
Horiz. %	169.35%	143.81%	138.88%	127.09%	118.32%	109.88%	100.00%	-
EPS	121.60	97.54	101.50	0.85	58.13	44.18	2.32	93.39%
YoY %	24.67%	-3.90%	11,841.18%	-98.54%	31.58%	1,804.31%	-	-
Horiz. %	5,241.38%	4,204.31%	4,375.00%	36.64%	2,505.60%	1,904.31%	100.00%	-
DPS	28.15	23.86	18.88	3.44	19.43	13.25	14.91	11.16%
YoY %	17.98%	26.38%	448.84%	-82.30%	46.64%	-11.13%	-	-
Horiz. %	188.80%	160.03%	126.63%	23.07%	130.32%	88.87%	100.00%	-
NAPS	7.8453	6.339	5.7008	5.1162	4.4923	4.5393	4.2371	10.80%
YoY %	23.76%	11.19%	11.43%	13.89%	-1.04%	7.13%	-	-
Horiz. %	185.16%	149.61%	134.54%	120.75%	106.02%	107.13%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	-
Price	14.26	9.86	6.94	5.65	5.44	5.39	3.78	-
P/RPS	1.82	1.48	1.05	0.93	0.77	0.81	0.63	19.33%
YoY %	22.97%	40.95%	12.90%	20.78%	-4.94%	28.57%	-	-
Horiz. %	288.89%	234.92%	166.67%	147.62%	122.22%	128.57%	100.00%	-
P/EPS	11.39	9.81	6.48	626.31	7.01	9.10	121.37	-32.57%
YoY %	16.11%	51.39%	-98.97%	8,834.52%	-22.97%	-92.50%	-	-
Horiz. %	9.38%	8.08%	5.34%	516.03%	5.78%	7.50%	100.00%	-
EY	8.78	10.19	15.44	0.16	14.27	10.98	0.82	48.43%
YoY %	-13.84%	-34.00%	9,550.00%	-98.88%	29.96%	1,239.02%	-	-
Horiz. %	1,070.73%	1,242.68%	1,882.93%	19.51%	1,740.24%	1,339.02%	100.00%	-
DY	2.03	2.49	2.89	0.65	4.78	3.30	5.29	-14.74%
YoY %	-18.47%	-13.84%	344.62%	-86.40%	44.85%	-37.62%	-	-
Horiz. %	38.37%	47.07%	54.63%	12.29%	90.36%	62.38%	100.00%	-
P/NAPS	1.76	1.51	1.15	1.04	0.91	0.89	0.67	17.45%
YoY %	16.56%	31.30%	10.58%	14.29%	2.25%	32.84%	-	-
Horiz. %	262.69%	225.37%	171.64%	155.22%	135.82%	132.84%	100.00%	-

	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	22/01/15	23/01/14	23/01/13	17/01/12	19/01/11	20/01/10	19/01/09	-
Price	14.52	11.50	6.96	6.23	6.49	5.22	3.87	-
P/RPS	1.85	1.73	1.06	1.02	0.91	0.79	0.64	19.34%
YoY %	6.94%	63.21%	3.92%	12.09%	15.19%	23.44%	-	-
Horiz. %	289.06%	270.31%	165.62%	159.38%	142.19%	123.44%	100.00%	-
P/EPS	11.59	11.45	6.49	690.60	8.36	8.82	124.26	-32.64%
YoY %	1.22%	76.43%	-99.06%	8,160.77%	-5.22%	-92.90%	-	-
Horiz. %	9.33%	9.21%	5.22%	555.77%	6.73%	7.10%	100.00%	-
EY	8.63	8.74	15.40	0.14	11.96	11.34	0.80	48.61%
YoY %	-1.26%	-43.25%	10,900.00%	-98.83%	5.47%	1,317.50%	-	-
Horiz. %	1,078.75%	1,092.50%	1,925.00%	17.50%	1,495.00%	1,417.50%	100.00%	-
DY	2.00	2.14	2.89	0.59	4.01	3.40	5.17	-14.63%
YoY %	-6.54%	-25.95%	389.83%	-85.29%	17.94%	-34.24%	-	-
Horiz. %	38.68%	41.39%	55.90%	11.41%	77.56%	65.76%	100.00%	-
P/NAPS	1.80	1.76	1.16	1.14	1.08	0.86	0.68	17.60%
YoY %	2.27%	51.72%	1.75%	5.56%	25.58%	26.47%	-	-
Horiz. %	264.71%	258.82%	170.59%	167.65%	158.82%	126.47%	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