[TENAGA] YoY TTM Result on 31-May-2013 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 23.68%
YoY- 81.61%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 45,038,800 43,266,200 40,571,900 36,963,300 35,668,100 31,156,900 29,913,300 7.05%
PBT 7,607,000 8,031,000 5,033,400 7,020,700 3,967,500 2,190,500 3,782,300 12.33%
Tax -1,213,000 -1,457,700 988,300 -1,519,900 -938,100 -472,000 -840,600 6.29%
NP 6,394,000 6,573,300 6,021,700 5,500,800 3,029,400 1,718,500 2,941,700 13.80%
-
NP to SH 6,426,300 6,653,400 6,039,000 5,468,000 3,010,900 1,733,600 2,977,800 13.66%
-
Tax Rate 15.95% 18.15% -19.63% 21.65% 23.64% 21.55% 22.22% -
Total Cost 38,644,800 36,692,900 34,550,200 31,462,500 32,638,700 29,438,400 26,971,600 6.17%
-
Net Worth 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 28,994,361 28,304,609 10.32%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div 1,636,367 1,636,383 1,399,692 1,371,523 277,754 1,068,646 826,926 12.03%
Div Payout % 25.46% 24.59% 23.18% 25.08% 9.22% 61.64% 27.77% -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 28,994,361 28,304,609 10.32%
NOSH 5,643,363 5,642,601 5,643,352 5,537,463 5,459,435 5,448,019 4,339,866 4.47%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 14.20% 15.19% 14.84% 14.88% 8.49% 5.52% 9.83% -
ROE 12.58% 14.24% 17.84% 15.65% 9.19% 5.98% 10.52% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 798.08 766.78 718.93 667.51 653.33 571.89 689.27 2.47%
EPS 113.87 117.91 107.01 98.75 55.15 31.82 68.62 8.79%
DPS 29.00 29.00 25.00 25.00 5.09 19.62 19.07 7.22%
NAPS 9.051 8.2801 6.00 6.308 6.00 5.322 6.522 5.60%
Adjusted Per Share Value based on latest NOSH - 5,537,463
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 776.94 746.36 699.89 637.64 615.29 537.47 516.02 7.05%
EPS 110.86 114.77 104.18 94.33 51.94 29.91 51.37 13.66%
DPS 28.23 28.23 24.15 23.66 4.79 18.43 14.26 12.04%
NAPS 8.8112 8.0597 5.841 6.0257 5.6507 5.0017 4.8827 10.32%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 13.98 13.36 12.06 8.35 6.67 7.11 5.34 -
P/RPS 1.75 1.74 1.68 1.25 1.02 1.24 0.77 14.64%
P/EPS 12.28 11.33 11.27 8.46 12.09 22.34 7.78 7.89%
EY 8.15 8.83 8.87 11.83 8.27 4.48 12.85 -7.30%
DY 2.07 2.17 2.07 2.99 0.76 2.76 3.57 -8.67%
P/NAPS 1.54 1.61 2.01 1.32 1.11 1.34 0.82 11.06%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 16/07/14 18/07/13 19/07/12 21/07/11 14/07/10 -
Price 14.32 12.12 12.46 9.01 6.75 6.52 5.51 -
P/RPS 1.79 1.58 1.73 1.35 1.03 1.14 0.80 14.35%
P/EPS 12.58 10.28 11.64 9.12 12.24 20.49 8.03 7.76%
EY 7.95 9.73 8.59 10.96 8.17 4.88 12.45 -7.19%
DY 2.03 2.39 2.01 2.77 0.75 3.01 3.46 -8.49%
P/NAPS 1.58 1.46 2.08 1.43 1.13 1.23 0.84 11.09%

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