[TENAGA] YoY TTM Result on 31-May-2010 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 2.9%
YoY- 532.63%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 36,963,300 35,668,100 31,156,900 29,913,300 28,066,100 24,304,200 22,814,700 8.36%
PBT 7,020,700 3,967,500 2,190,500 3,782,300 1,007,800 3,629,900 5,232,200 5.01%
Tax -1,519,900 -938,100 -472,000 -840,600 -569,500 -608,400 -558,800 18.13%
NP 5,500,800 3,029,400 1,718,500 2,941,700 438,300 3,021,500 4,673,400 2.75%
-
NP to SH 5,468,000 3,010,900 1,733,600 2,977,800 470,700 3,045,300 4,629,100 2.81%
-
Tax Rate 21.65% 23.64% 21.55% 22.22% 56.51% 16.76% 10.68% -
Total Cost 31,462,500 32,638,700 29,438,400 26,971,600 27,627,800 21,282,700 18,141,300 9.60%
-
Net Worth 34,930,320 32,756,613 28,994,361 28,304,609 25,863,621 26,025,913 24,173,664 6.32%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 1,371,523 277,754 1,068,646 826,926 636,998 1,138,886 1,349,023 0.27%
Div Payout % 25.08% 9.22% 61.64% 27.77% 135.33% 37.40% 29.14% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 34,930,320 32,756,613 28,994,361 28,304,609 25,863,621 26,025,913 24,173,664 6.32%
NOSH 5,537,463 5,459,435 5,448,019 4,339,866 4,335,169 4,330,434 4,316,725 4.23%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 14.88% 8.49% 5.52% 9.83% 1.56% 12.43% 20.48% -
ROE 15.65% 9.19% 5.98% 10.52% 1.82% 11.70% 19.15% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 667.51 653.33 571.89 689.27 647.40 561.24 528.52 3.96%
EPS 98.75 55.15 31.82 68.62 10.86 70.32 107.24 -1.36%
DPS 25.00 5.09 19.62 19.07 14.70 26.30 31.25 -3.64%
NAPS 6.308 6.00 5.322 6.522 5.966 6.01 5.60 2.00%
Adjusted Per Share Value based on latest NOSH - 4,339,866
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 637.64 615.29 537.47 516.02 484.15 419.26 393.57 8.36%
EPS 94.33 51.94 29.91 51.37 8.12 52.53 79.85 2.81%
DPS 23.66 4.79 18.43 14.26 10.99 19.65 23.27 0.27%
NAPS 6.0257 5.6507 5.0017 4.8827 4.4616 4.4896 4.1701 6.32%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 8.35 6.67 7.11 5.34 5.22 4.51 11.70 -
P/RPS 1.25 1.02 1.24 0.77 0.81 0.80 2.21 -9.05%
P/EPS 8.46 12.09 22.34 7.78 48.08 6.41 10.91 -4.14%
EY 11.83 8.27 4.48 12.85 2.08 15.59 9.17 4.33%
DY 2.99 0.76 2.76 3.57 2.82 5.83 2.67 1.90%
P/NAPS 1.32 1.11 1.34 0.82 0.87 0.75 2.09 -7.36%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 18/07/13 19/07/12 21/07/11 14/07/10 22/07/09 24/07/08 13/07/07 -
Price 9.01 6.75 6.52 5.51 5.38 5.15 11.60 -
P/RPS 1.35 1.03 1.14 0.80 0.83 0.92 2.19 -7.73%
P/EPS 9.12 12.24 20.49 8.03 49.55 7.32 10.82 -2.80%
EY 10.96 8.17 4.88 12.45 2.02 13.65 9.24 2.88%
DY 2.77 0.75 3.01 3.46 2.73 5.11 2.69 0.48%
P/NAPS 1.43 1.13 1.23 0.84 0.90 0.86 2.07 -5.97%

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