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

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
View:
Show?
TTM Result
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 33,640,600 42,936,500 44,247,100 37,573,000 36,284,800 33,204,400 30,913,800 1.34%
PBT 5,567,100 6,676,200 8,118,900 5,506,800 7,837,100 -23,200 4,252,200 4.34%
Tax -601,800 -1,004,100 -1,073,500 160,700 -1,926,200 68,500 -867,100 -5.60%
NP 4,965,300 5,672,100 7,045,400 5,667,500 5,910,900 45,300 3,385,100 6.23%
-
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%
-
Tax Rate 10.81% 15.04% 13.22% -2.92% 24.58% - 20.39% -
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%
-
Net Worth 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 -
Dividend
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div 2,202,585 1,636,268 1,636,494 1,386,927 1,097,630 199,742 1,129,233 11.11%
Div Payout % 44.19% 28.49% 23.15% 24.46% 18.60% 405.98% 33.42% -
Equity
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 0 49,182,703 45,604,398 36,848,281 33,138,447 29,740,027 26,113,554 -
NOSH 5,651,792 5,644,101 5,644,108 5,643,786 5,505,640 5,453,883 4,352,259 4.20%
Ratio Analysis
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 14.76% 13.21% 15.92% 15.08% 16.29% 0.14% 10.95% -
ROE 0.00% 11.68% 15.50% 15.39% 17.80% 0.17% 12.94% -
Per Share
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 595.22 760.73 783.95 665.74 659.05 608.82 710.29 -2.75%
EPS 88.20 101.74 125.24 100.46 107.16 0.90 77.64 2.03%
DPS 39.00 29.00 29.00 24.57 20.09 3.66 26.00 6.60%
NAPS 0.00 8.714 8.08 6.529 6.019 5.453 6.00 -
Adjusted Per Share Value based on latest NOSH - 5,643,786
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 578.72 738.64 761.18 646.37 624.21 571.21 531.81 1.34%
EPS 85.75 98.79 121.60 97.54 101.50 0.85 58.13 6.32%
DPS 37.89 28.15 28.15 23.86 18.88 3.44 19.43 11.11%
NAPS 0.00 8.4609 7.8453 6.339 5.7008 5.1162 4.4923 -
Price Multiplier on Financial Quarter End Date
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
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%
P/EPS 15.56 13.13 11.39 9.81 6.48 626.31 7.01 13.40%
EY 6.43 7.62 8.78 10.19 15.44 0.16 14.27 -11.82%
DY 2.84 2.17 2.03 2.49 2.89 0.65 4.78 -7.88%
P/NAPS 0.00 1.53 1.76 1.51 1.15 1.04 0.91 -
Price Multiplier on Announcement Date
31/03/17 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
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 -
P/EPS 0.00 12.97 11.59 11.45 6.49 690.60 8.36 -
EY 0.00 7.71 8.63 8.74 15.40 0.14 11.96 -
DY 0.00 2.20 2.00 2.14 2.89 0.59 4.01 -
P/NAPS 0.00 1.51 1.80 1.76 1.16 1.14 1.08 -

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