[TENAGA] YoY TTM Result on 30-Nov-2013 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

23-Jan-2014

Admission Sponsor

Sponsor

Financial Year

31-Aug-2014

Quarter

30-Nov-2013 [#1]

Profit Trend

QoQ- 6.28%

YoY- -3.91%

Quarter Report

Announcement Q1FY14.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	33,640,600	42,936,500	44,247,100	37,573,000	36,284,800	33,204,400	30,913,800	1.34%
YoY %	-21.65%	-2.96%	17.76%	3.55%	9.28%	7.41%	-	-
Horiz. %	108.82%	138.89%	143.13%	121.54%	117.37%	107.41%	100.00%	-
PBT	5,567,100	6,676,200	8,118,900	5,506,800	7,837,100	-23,200	4,252,200	4.34%
YoY %	-16.61%	-17.77%	47.43%	-29.73%	33,880.60%	-100.55%	-	-
Horiz. %	130.92%	157.01%	190.93%	129.50%	184.31%	-0.55%	100.00%	-
Tax	-601,800	-1,004,100	-1,073,500	160,700	-1,926,200	68,500	-867,100	-5.60%
YoY %	40.07%	6.46%	-768.01%	108.34%	-2,911.97%	107.90%	-	-
Horiz. %	69.40%	115.80%	123.80%	-18.53%	222.14%	-7.90%	100.00%	-
NP	4,965,300	5,672,100	7,045,400	5,667,500	5,910,900	45,300	3,385,100	6.23%
YoY %	-12.46%	-19.49%	24.31%	-4.12%	12,948.34%	-98.66%	-	-
Horiz. %	146.68%	167.56%	208.13%	167.42%	174.62%	1.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,984,600	5,742,500	7,068,600	5,669,700	5,900,100	49,200	3,378,900	6.32%
YoY %	-13.20%	-18.76%	24.67%	-3.91%	11,892.07%	-98.54%	-	-
Horiz. %	147.52%	169.95%	209.20%	167.80%	174.62%	1.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.81%	15.04%	13.22%	-2.92%	24.58%	-	20.39%	-
YoY %	-28.12%	13.77%	552.74%	-111.88%	0.00%	-	-	-
Horiz. %	53.02%	73.76%	64.84%	-14.32%	120.55%	-	100.00%	-
Total Cost	28,675,300	37,264,400	37,201,700	31,905,500	30,373,900	33,159,100	27,528,700	0.64%
YoY %	-23.05%	0.17%	16.60%	5.04%	-8.40%	20.45%	-	-
Horiz. %	104.17%	135.37%	135.14%	115.90%	110.34%	120.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	0	49,182,703	45,604,398	36,848,281	33,138,447	29,740,027	26,113,554	-
YoY %	0.00%	7.85%	23.76%	11.19%	11.43%	13.89%	-	-
Horiz. %	0.00%	188.34%	174.64%	141.11%	126.90%	113.89%	100.00%	-

	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	2,202,585	1,636,268	1,636,494	1,386,927	1,097,630	199,742	1,129,233	11.11%
YoY %	34.61%	-0.01%	17.99%	26.36%	449.52%	-82.31%	-	-
Horiz. %	195.05%	144.90%	144.92%	122.82%	97.20%	17.69%	100.00%	-
Div Payout %	44.19%	28.49%	23.15%	24.46%	18.60%	405.98%	33.42%	-
YoY %	55.11%	23.07%	-5.36%	31.51%	-95.42%	1,114.78%	-	-
Horiz. %	132.23%	85.25%	69.27%	73.19%	55.66%	1,214.78%	100.00%	-

	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	0	49,182,703	45,604,398	36,848,281	33,138,447	29,740,027	26,113,554	-
YoY %	0.00%	7.85%	23.76%	11.19%	11.43%	13.89%	-	-
Horiz. %	0.00%	188.34%	174.64%	141.11%	126.90%	113.89%	100.00%	-
NOSH	5,651,792	5,644,101	5,644,108	5,643,786	5,505,640	5,453,883	4,352,259	4.20%
YoY %	0.14%	-0.00%	0.01%	2.51%	0.95%	25.31%	-	-
Horiz. %	129.86%	129.68%	129.68%	129.67%	126.50%	125.31%	100.00%	-

	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	14.76%	13.21%	15.92%	15.08%	16.29%	0.14%	10.95%	-
YoY %	11.73%	-17.02%	5.57%	-7.43%	11,535.71%	-98.72%	-	-
Horiz. %	134.79%	120.64%	145.39%	137.72%	148.77%	1.28%	100.00%	-
ROE	0.00%	11.68%	15.50%	15.39%	17.80%	0.17%	12.94%	-
YoY %	0.00%	-24.65%	0.71%	-13.54%	10,370.59%	-98.69%	-	-
Horiz. %	0.00%	90.26%	119.78%	118.93%	137.56%	1.31%	100.00%	-

	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	595.22	760.73	783.95	665.74	659.05	608.82	710.29	-2.75%
YoY %	-21.76%	-2.96%	17.76%	1.02%	8.25%	-14.29%	-	-
Horiz. %	83.80%	107.10%	110.37%	93.73%	92.79%	85.71%	100.00%	-
EPS	88.20	101.74	125.24	100.46	107.16	0.90	77.64	2.03%
YoY %	-13.31%	-18.76%	24.67%	-6.25%	11,806.67%	-98.84%	-	-
Horiz. %	113.60%	131.04%	161.31%	129.39%	138.02%	1.16%	100.00%	-
DPS	39.00	29.00	29.00	24.57	20.09	3.66	26.00	6.60%
YoY %	34.48%	0.00%	18.03%	22.30%	448.91%	-85.92%	-	-
Horiz. %	150.00%	111.54%	111.54%	94.50%	77.27%	14.08%	100.00%	-
NAPS	0.00	8.714	8.08	6.529	6.019	5.453	6.00	-
YoY %	0.00%	7.85%	23.76%	8.47%	10.38%	-9.12%	-	-
Horiz. %	0.00%	145.23%	134.67%	108.82%	100.32%	90.88%	100.00%	-

	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 5,643,786
RPS	578.72	738.64	761.18	646.37	624.21	571.21	531.81	1.34%
YoY %	-21.65%	-2.96%	17.76%	3.55%	9.28%	7.41%	-	-
Horiz. %	108.82%	138.89%	143.13%	121.54%	117.37%	107.41%	100.00%	-
EPS	85.75	98.79	121.60	97.54	101.50	0.85	58.13	6.32%
YoY %	-13.20%	-18.76%	24.67%	-3.90%	11,841.18%	-98.54%	-	-
Horiz. %	147.51%	169.95%	209.19%	167.80%	174.61%	1.46%	100.00%	-
DPS	37.89	28.15	28.15	23.86	18.88	3.44	19.43	11.11%
YoY %	34.60%	0.00%	17.98%	26.38%	448.84%	-82.30%	-	-
Horiz. %	195.01%	144.88%	144.88%	122.80%	97.17%	17.70%	100.00%	-
NAPS	0.00	8.4609	7.8453	6.339	5.7008	5.1162	4.4923	-
YoY %	0.00%	7.85%	23.76%	11.19%	11.43%	13.89%	-	-
Horiz. %	0.00%	188.34%	174.64%	141.11%	126.90%	113.89%	100.00%	-

	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	13.72	13.36	14.26	9.86	6.94	5.65	5.44	-
P/RPS	2.31	1.76	1.82	1.48	1.05	0.93	0.77	18.93%
YoY %	31.25%	-3.30%	22.97%	40.95%	12.90%	20.78%	-	-
Horiz. %	300.00%	228.57%	236.36%	192.21%	136.36%	120.78%	100.00%	-
P/EPS	15.56	13.13	11.39	9.81	6.48	626.31	7.01	13.40%
YoY %	18.51%	15.28%	16.11%	51.39%	-98.97%	8,834.52%	-	-
Horiz. %	221.97%	187.30%	162.48%	139.94%	92.44%	8,934.52%	100.00%	-
EY	6.43	7.62	8.78	10.19	15.44	0.16	14.27	-11.82%
YoY %	-15.62%	-13.21%	-13.84%	-34.00%	9,550.00%	-98.88%	-	-
Horiz. %	45.06%	53.40%	61.53%	71.41%	108.20%	1.12%	100.00%	-
DY	2.84	2.17	2.03	2.49	2.89	0.65	4.78	-7.88%
YoY %	30.88%	6.90%	-18.47%	-13.84%	344.62%	-86.40%	-	-
Horiz. %	59.41%	45.40%	42.47%	52.09%	60.46%	13.60%	100.00%	-
P/NAPS	0.00	1.53	1.76	1.51	1.15	1.04	0.91	-
YoY %	0.00%	-13.07%	16.56%	31.30%	10.58%	14.29%	-	-
Horiz. %	0.00%	168.13%	193.41%	165.93%	126.37%	114.29%	100.00%	-

	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	-	28/01/16	22/01/15	23/01/14	23/01/13	17/01/12	19/01/11	-
Price	0.00	13.20	14.52	11.50	6.96	6.23	6.49	-
P/RPS	0.00	1.74	1.85	1.73	1.06	1.02	0.91	-
YoY %	0.00%	-5.95%	6.94%	63.21%	3.92%	12.09%	-	-
Horiz. %	0.00%	191.21%	203.30%	190.11%	116.48%	112.09%	100.00%	-
P/EPS	0.00	12.97	11.59	11.45	6.49	690.60	8.36	-
YoY %	0.00%	11.91%	1.22%	76.43%	-99.06%	8,160.77%	-	-
Horiz. %	0.00%	155.14%	138.64%	136.96%	77.63%	8,260.77%	100.00%	-
EY	0.00	7.71	8.63	8.74	15.40	0.14	11.96	-
YoY %	0.00%	-10.66%	-1.26%	-43.25%	10,900.00%	-98.83%	-	-
Horiz. %	0.00%	64.46%	72.16%	73.08%	128.76%	1.17%	100.00%	-
DY	0.00	2.20	2.00	2.14	2.89	0.59	4.01	-
YoY %	0.00%	10.00%	-6.54%	-25.95%	389.83%	-85.29%	-	-
Horiz. %	0.00%	54.86%	49.88%	53.37%	72.07%	14.71%	100.00%	-
P/NAPS	0.00	1.51	1.80	1.76	1.16	1.14	1.08	-
YoY %	0.00%	-16.11%	2.27%	51.72%	1.75%	5.56%	-	-
Horiz. %	0.00%	139.81%	166.67%	162.96%	107.41%	105.56%	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