[TENAGA] YoY TTM Result on 31-Aug-2011 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-Aug-2011 [#4]
Profit Trend
QoQ- -51.56%
YoY- -75.07%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 42,792,400 37,131,400 35,848,400 32,241,200 30,520,900 28,785,600 24,921,300 9.42%
PBT 7,114,700 5,892,800 5,821,100 992,600 4,222,900 1,543,100 3,025,200 15.31%
Tax -687,900 -542,300 -1,402,000 -152,400 -858,800 -690,100 -424,800 8.36%
NP 6,426,800 5,350,500 4,419,100 840,200 3,364,100 853,000 2,600,400 16.26%
-
NP to SH 6,467,000 5,334,900 4,410,500 839,800 3,368,700 917,900 2,594,000 16.43%
-
Tax Rate 9.67% 9.20% 24.08% 15.35% 20.34% 44.72% 14.04% -
Total Cost 36,365,600 31,780,900 31,429,300 31,401,000 27,156,800 27,932,600 22,320,900 8.47%
-
Net Worth 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 9.08%
Dividend
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 1,636,494 1,386,927 1,097,630 199,742 1,129,233 770,363 866,483 11.17%
Div Payout % 25.31% 26.00% 24.89% 23.78% 33.52% 83.93% 33.40% -
Equity
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 43,216,136 33,411,167 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 9.08%
NOSH 5,642,530 5,568,527 5,465,834 5,448,979 4,344,519 4,335,092 4,332,312 4.50%
Ratio Analysis
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 15.02% 14.41% 12.33% 2.61% 11.02% 2.96% 10.43% -
ROE 14.96% 15.97% 13.45% 2.79% 12.92% 3.53% 10.11% -
Per Share
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 758.39 666.81 655.86 591.69 702.52 664.01 575.24 4.71%
EPS 114.61 95.80 80.69 15.41 77.54 21.17 59.88 11.42%
DPS 29.00 25.00 20.09 3.67 26.00 17.77 20.00 6.38%
NAPS 7.659 6.00 6.00 5.531 6.00 5.996 5.92 4.38%
Adjusted Per Share Value based on latest NOSH - 5,448,979
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 738.19 640.54 618.40 556.18 526.50 496.57 429.91 9.42%
EPS 111.56 92.03 76.08 14.49 58.11 15.83 44.75 16.43%
DPS 28.23 23.93 18.93 3.45 19.48 13.29 14.95 11.17%
NAPS 7.455 5.7636 5.6573 5.199 4.4967 4.484 4.4243 9.08%
Price Multiplier on Financial Quarter End Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 12.38 8.73 6.84 5.25 5.67 5.13 5.06 -
P/RPS 1.63 1.31 1.04 0.89 0.81 0.77 0.88 10.81%
P/EPS 10.80 9.11 8.48 34.06 7.31 24.23 8.45 4.17%
EY 9.26 10.97 11.80 2.94 13.68 4.13 11.83 -3.99%
DY 2.34 2.86 2.94 0.70 4.59 3.46 3.95 -8.35%
P/NAPS 1.62 1.45 1.14 0.95 0.95 0.86 0.85 11.34%
Price Multiplier on Announcement Date
31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 31/10/14 31/10/13 31/10/12 28/10/11 28/10/10 26/10/09 16/10/08 -
Price 13.36 9.43 6.95 5.86 5.68 5.43 4.22 -
P/RPS 1.76 1.41 1.06 0.99 0.81 0.82 0.73 15.78%
P/EPS 11.66 9.84 8.61 38.02 7.33 25.65 7.05 8.74%
EY 8.58 10.16 11.61 2.63 13.65 3.90 14.19 -8.03%
DY 2.17 2.65 2.89 0.63 4.58 3.27 4.74 -12.20%
P/NAPS 1.74 1.57 1.16 1.06 0.95 0.91 0.71 16.10%

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