[TENAGA] YoY TTM Result on 30-Nov-2014 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

22-Jan-2015

Admission Sponsor

Sponsor

Financial Year

31-Aug-2015

Quarter

30-Nov-2014 [#1]

Profit Trend

QoQ- 9.3%

YoY- 24.67%

Quarter Report

Announcement Quarter 1 FY2015.pdf

Latest QR

Upcoming QR

TENAGA's Result

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
TTM Result
Revenue	40,564,900	33,640,600	42,936,500	44,247,100	37,573,000	36,284,800	33,204,400	3.21%
YoY %	20.58%	-21.65%	-2.96%	17.76%	3.55%	9.28%	-	-
Horiz. %	122.17%	101.31%	129.31%	133.26%	113.16%	109.28%	100.00%	-
PBT	7,547,100	5,567,100	6,676,200	8,118,900	5,506,800	7,837,100	-23,200	-
YoY %	35.57%	-16.61%	-17.77%	47.43%	-29.73%	33,880.60%	-	-
Horiz. %	-32,530.60%	-23,996.12%	-28,776.72%	-34,995.26%	-23,736.21%	-33,780.60%	100.00%	-
Tax	-951,900	-601,800	-1,004,100	-1,073,500	160,700	-1,926,200	68,500	-
YoY %	-58.18%	40.07%	6.46%	-768.01%	108.34%	-2,911.97%	-	-
Horiz. %	-1,389.64%	-878.54%	-1,465.84%	-1,567.15%	234.60%	-2,811.97%	100.00%	-
NP	6,595,200	4,965,300	5,672,100	7,045,400	5,667,500	5,910,900	45,300	119.45%
YoY %	32.83%	-12.46%	-19.49%	24.31%	-4.12%	12,948.34%	-	-
Horiz. %	14,558.94%	10,960.93%	12,521.19%	15,552.76%	12,511.04%	13,048.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,594,600	4,984,600	5,742,500	7,068,600	5,669,700	5,900,100	49,200	116.61%
YoY %	32.30%	-13.20%	-18.76%	24.67%	-3.91%	11,892.07%	-	-
Horiz. %	13,403.66%	10,131.30%	11,671.75%	14,367.07%	11,523.78%	11,992.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.61%	10.81%	15.04%	13.22%	-2.92%	24.58%	-	-
YoY %	16.65%	-28.12%	13.77%	552.74%	-111.88%	0.00%	-	-
Horiz. %	51.30%	43.98%	61.19%	53.78%	-11.88%	100.00%	-	-
Total Cost	33,969,700	28,675,300	37,264,400	37,201,700	31,905,500	30,373,900	33,159,100	0.38%
YoY %	18.46%	-23.05%	0.17%	16.60%	5.04%	-8.40%	-	-
Horiz. %	102.44%	86.48%	112.38%	112.19%	96.22%	91.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	57,803,260	0	49,182,703	45,604,398	36,848,281	33,138,447	29,740,027	11.05%
YoY %	0.00%	0.00%	7.85%	23.76%	11.19%	11.43%	-	-
Horiz. %	194.36%	0.00%	165.38%	153.34%	123.90%	111.43%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Dividend
Div	3,702,017	2,202,585	1,636,268	1,636,494	1,386,927	1,097,630	199,742	58.52%
YoY %	68.08%	34.61%	-0.01%	17.99%	26.36%	449.52%	-	-
Horiz. %	1,853.40%	1,102.72%	819.19%	819.30%	694.36%	549.52%	100.00%	-
Div Payout %	56.14%	44.19%	28.49%	23.15%	24.46%	18.60%	405.98%	-
YoY %	27.04%	55.11%	23.07%	-5.36%	31.51%	-95.42%	-	-
Horiz. %	13.83%	10.88%	7.02%	5.70%	6.02%	4.58%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Equity
Net Worth	57,803,260	0	49,182,703	45,604,398	36,848,281	33,138,447	29,740,027	11.05%
YoY %	0.00%	0.00%	7.85%	23.76%	11.19%	11.43%	-	-
Horiz. %	194.36%	0.00%	165.38%	153.34%	123.90%	111.43%	100.00%	-
NOSH	5,665,986	5,651,792	5,644,101	5,644,108	5,643,786	5,505,640	5,453,883	0.60%
YoY %	0.25%	0.14%	-0.00%	0.01%	2.51%	0.95%	-	-
Horiz. %	103.89%	103.63%	103.49%	103.49%	103.48%	100.95%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Ratio Analysis
NP Margin	16.26%	14.76%	13.21%	15.92%	15.08%	16.29%	0.14%	-
YoY %	10.16%	11.73%	-17.02%	5.57%	-7.43%	11,535.71%	-	-
Horiz. %	11,614.29%	10,542.86%	9,435.71%	11,371.43%	10,771.43%	11,635.71%	100.00%	-
ROE	11.41%	0.00%	11.68%	15.50%	15.39%	17.80%	0.17%	-
YoY %	0.00%	0.00%	-24.65%	0.71%	-13.54%	10,370.59%	-	-
Horiz. %	6,711.76%	0.00%	6,870.59%	9,117.65%	9,052.94%	10,470.59%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Per Share
RPS	715.94	595.22	760.73	783.95	665.74	659.05	608.82	2.59%
YoY %	20.28%	-21.76%	-2.96%	17.76%	1.02%	8.25%	-	-
Horiz. %	117.59%	97.77%	124.95%	128.77%	109.35%	108.25%	100.00%	-
EPS	116.39	88.20	101.74	125.24	100.46	107.16	0.90	115.39%
YoY %	31.96%	-13.31%	-18.76%	24.67%	-6.25%	11,806.67%	-	-
Horiz. %	12,932.22%	9,800.00%	11,304.44%	13,915.56%	11,162.22%	11,906.67%	100.00%	-
DPS	65.41	39.00	29.00	29.00	24.57	20.09	3.66	57.61%
YoY %	67.72%	34.48%	0.00%	18.03%	22.30%	448.91%	-	-
Horiz. %	1,787.16%	1,065.57%	792.35%	792.35%	671.31%	548.91%	100.00%	-
NAPS	10.2018	0.00	8.714	8.08	6.529	6.019	5.453	10.38%
YoY %	0.00%	0.00%	7.85%	23.76%	8.47%	10.38%	-	-
Horiz. %	187.09%	0.00%	159.80%	148.18%	119.73%	110.38%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Adjusted Per Share Value based on latest NOSH - 5,644,108
RPS	697.84	578.72	738.64	761.18	646.37	624.21	571.21	3.21%
YoY %	20.58%	-21.65%	-2.96%	17.76%	3.55%	9.28%	-	-
Horiz. %	122.17%	101.31%	129.31%	133.26%	113.16%	109.28%	100.00%	-
EPS	113.45	85.75	98.79	121.60	97.54	101.50	0.85	116.46%
YoY %	32.30%	-13.20%	-18.76%	24.67%	-3.90%	11,841.18%	-	-
Horiz. %	13,347.06%	10,088.24%	11,622.35%	14,305.88%	11,475.29%	11,941.18%	100.00%	-
DPS	63.69	37.89	28.15	28.15	23.86	18.88	3.44	58.49%
YoY %	68.09%	34.60%	0.00%	17.98%	26.38%	448.84%	-	-
Horiz. %	1,851.45%	1,101.45%	818.31%	818.31%	693.60%	548.84%	100.00%	-
NAPS	9.9439	0.00	8.4609	7.8453	6.339	5.7008	5.1162	11.05%
YoY %	0.00%	0.00%	7.85%	23.76%	11.19%	11.43%	-	-
Horiz. %	194.36%	0.00%	165.37%	153.34%	123.90%	111.43%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	-
Price	16.24	13.72	13.36	14.26	9.86	6.94	5.65	-
P/RPS	2.27	2.31	1.76	1.82	1.48	1.05	0.93	15.12%
YoY %	-1.73%	31.25%	-3.30%	22.97%	40.95%	12.90%	-	-
Horiz. %	244.09%	248.39%	189.25%	195.70%	159.14%	112.90%	100.00%	-
P/EPS	13.95	15.56	13.13	11.39	9.81	6.48	626.31	-45.13%
YoY %	-10.35%	18.51%	15.28%	16.11%	51.39%	-98.97%	-	-
Horiz. %	2.23%	2.48%	2.10%	1.82%	1.57%	1.03%	100.00%	-
EY	7.17	6.43	7.62	8.78	10.19	15.44	0.16	82.22%
YoY %	11.51%	-15.62%	-13.21%	-13.84%	-34.00%	9,550.00%	-	-
Horiz. %	4,481.25%	4,018.75%	4,762.50%	5,487.50%	6,368.75%	9,650.00%	100.00%	-
DY	4.03	2.84	2.17	2.03	2.49	2.89	0.65	33.36%
YoY %	41.90%	30.88%	6.90%	-18.47%	-13.84%	344.62%	-	-
Horiz. %	620.00%	436.92%	333.85%	312.31%	383.08%	444.62%	100.00%	-
P/NAPS	1.59	0.00	1.53	1.76	1.51	1.15	1.04	6.92%
YoY %	0.00%	0.00%	-13.07%	16.56%	31.30%	10.58%	-	-
Horiz. %	152.88%	0.00%	147.12%	169.23%	145.19%	110.58%	100.00%	-

	31/03/18	31/03/17	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/18	-	28/01/16	22/01/15	23/01/14	23/01/13	17/01/12	-
Price	15.04	0.00	13.20	14.52	11.50	6.96	6.23	-
P/RPS	2.10	0.00	1.74	1.85	1.73	1.06	1.02	12.07%
YoY %	0.00%	0.00%	-5.95%	6.94%	63.21%	3.92%	-	-
Horiz. %	205.88%	0.00%	170.59%	181.37%	169.61%	103.92%	100.00%	-
P/EPS	12.92	0.00	12.97	11.59	11.45	6.49	690.60	-46.62%
YoY %	0.00%	0.00%	11.91%	1.22%	76.43%	-99.06%	-	-
Horiz. %	1.87%	0.00%	1.88%	1.68%	1.66%	0.94%	100.00%	-
EY	7.74	0.00	7.71	8.63	8.74	15.40	0.14	88.36%
YoY %	0.00%	0.00%	-10.66%	-1.26%	-43.25%	10,900.00%	-	-
Horiz. %	5,528.57%	0.00%	5,507.14%	6,164.29%	6,242.86%	11,000.00%	100.00%	-
DY	4.35	0.00	2.20	2.00	2.14	2.89	0.59	37.06%
YoY %	0.00%	0.00%	10.00%	-6.54%	-25.95%	389.83%	-	-
Horiz. %	737.29%	0.00%	372.88%	338.98%	362.71%	489.83%	100.00%	-
P/NAPS	1.47	0.00	1.51	1.80	1.76	1.16	1.14	4.09%
YoY %	0.00%	0.00%	-16.11%	2.27%	51.72%	1.75%	-	-
Horiz. %	128.95%	0.00%	132.46%	157.89%	154.39%	101.75%	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