Highlights

[TENAGA] YoY Quarter Result on 2014-05-31 [#3]

Stock [TENAGA]: TENAGA NASIONAL BHD
Announcement Date 16-Jul-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2014
Quarter 31-May-2014  [#3]
Profit Trend QoQ -     -6.17%    YoY -     -5.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Revenue 12,549,200 12,128,700 9,905,700 11,499,900 9,647,500 9,191,000 7,984,200 7.82%
  YoY % 3.47% 22.44% -13.86% 19.20% 4.97% 15.11% -
  Horiz. % 157.18% 151.91% 124.07% 144.03% 120.83% 115.11% 100.00%
PBT 2,434,600 2,531,800 734,900 1,870,100 2,056,700 980,300 -248,900 -
  YoY % -3.84% 244.51% -60.70% -9.07% 109.80% 493.85% -
  Horiz. % -978.14% -1,017.20% -295.26% -751.35% -826.32% -393.85% 100.00%
Tax -485,900 -224,600 31,700 -231,000 -300,000 -295,400 50,800 -
  YoY % -116.34% -808.52% 113.72% 23.00% -1.56% -681.50% -
  Horiz. % -956.50% -442.13% 62.40% -454.72% -590.55% -581.50% 100.00%
NP 1,948,700 2,307,200 766,600 1,639,100 1,756,700 684,900 -198,100 -
  YoY % -15.54% 200.97% -53.23% -6.69% 156.49% 445.73% -
  Horiz. % -983.70% -1,164.66% -386.98% -827.41% -886.77% -345.73% 100.00%
NP to SH 1,962,400 2,308,700 789,400 1,626,900 1,719,400 672,400 -179,200 -
  YoY % -15.00% 192.46% -51.48% -5.38% 155.71% 475.22% -
  Horiz. % -1,095.09% -1,288.34% -440.51% -907.87% -959.49% -375.22% 100.00%
Tax Rate 19.96 % 8.87 % -4.31 % 12.35 % 14.59 % 30.13 % - % -
  YoY % 125.03% 305.80% -134.90% -15.35% -51.58% 0.00% -
  Horiz. % 66.25% 29.44% -14.30% 40.99% 48.42% 100.00% -
Total Cost 10,600,500 9,821,500 9,139,100 9,860,800 7,890,800 8,506,100 8,182,300 4.41%
  YoY % 7.93% 7.47% -7.32% 24.97% -7.23% 3.96% -
  Horiz. % 129.55% 120.03% 111.69% 120.51% 96.44% 103.96% 100.00%
Net Worth 55,352,352 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 28,994,361 11.37%
  YoY % 8.37% 9.33% 37.98% -3.06% 6.64% 12.98% -
  Horiz. % 190.91% 176.17% 161.14% 116.78% 120.47% 112.98% 100.00%
Dividend
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Net Worth 55,352,352 51,078,081 46,721,307 33,860,112 34,930,320 32,756,613 28,994,361 11.37%
  YoY % 8.37% 9.33% 37.98% -3.06% 6.64% 12.98% -
  Horiz. % 190.91% 176.17% 161.14% 116.78% 120.47% 112.98% 100.00%
NOSH 5,658,592 5,643,363 5,642,601 5,643,352 5,537,463 5,459,435 5,448,019 0.63%
  YoY % 0.27% 0.01% -0.01% 1.91% 1.43% 0.21% -
  Horiz. % 103.87% 103.59% 103.57% 103.59% 101.64% 100.21% 100.00%
Ratio Analysis
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
NP Margin 15.53 % 19.02 % 7.74 % 14.25 % 18.21 % 7.45 % -2.48 % -
  YoY % -18.35% 145.74% -45.68% -21.75% 144.43% 400.40% -
  Horiz. % -626.21% -766.94% -312.10% -574.60% -734.27% -300.40% 100.00%
ROE 3.55 % 4.52 % 1.69 % 4.80 % 4.92 % 2.05 % -0.62 % -
  YoY % -21.46% 167.46% -64.79% -2.44% 140.00% 430.65% -
  Horiz. % -572.58% -729.03% -272.58% -774.19% -793.55% -330.65% 100.00%
Per Share
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 221.77 214.92 175.55 203.78 174.22 168.35 146.55 7.14%
  YoY % 3.19% 22.43% -13.85% 16.97% 3.49% 14.88% -
  Horiz. % 151.33% 146.65% 119.79% 139.05% 118.88% 114.88% 100.00%
EPS 34.68 40.91 13.99 28.83 31.05 12.32 -3.29 -
  YoY % -15.23% 192.42% -51.47% -7.15% 152.03% 474.47% -
  Horiz. % -1,054.10% -1,243.47% -425.23% -876.29% -943.77% -374.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.7820 9.0510 8.2801 6.0000 6.3080 6.0000 5.3220 10.67%
  YoY % 8.08% 9.31% 38.00% -4.88% 5.13% 12.74% -
  Horiz. % 183.80% 170.07% 155.58% 112.74% 118.53% 112.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,704,653
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
RPS 219.98 212.61 173.64 201.59 169.12 161.11 139.96 7.82%
  YoY % 3.47% 22.44% -13.86% 19.20% 4.97% 15.11% -
  Horiz. % 157.17% 151.91% 124.06% 144.03% 120.83% 115.11% 100.00%
EPS 34.40 40.47 13.84 28.52 30.14 11.79 -3.14 -
  YoY % -15.00% 192.41% -51.47% -5.37% 155.64% 475.48% -
  Horiz. % -1,095.54% -1,288.85% -440.76% -908.28% -959.87% -375.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.7030 8.9538 8.1900 5.9355 6.1231 5.7421 5.0826 11.37%
  YoY % 8.37% 9.33% 37.98% -3.06% 6.64% 12.98% -
  Horiz. % 190.91% 176.17% 161.14% 116.78% 120.47% 112.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 -
Price 13.7800 13.9800 13.3600 12.0600 8.3500 6.6700 7.1100 -
P/RPS 6.21 6.50 7.61 5.92 4.79 3.96 4.85 4.20%
  YoY % -4.46% -14.59% 28.55% 23.59% 20.96% -18.35% -
  Horiz. % 128.04% 134.02% 156.91% 122.06% 98.76% 81.65% 100.00%
P/EPS 39.73 34.17 95.50 41.83 26.89 54.16 -216.16 -
  YoY % 16.27% -64.22% 128.31% 55.56% -50.35% 125.06% -
  Horiz. % -18.38% -15.81% -44.18% -19.35% -12.44% -25.06% 100.00%
EY 2.52 2.93 1.05 2.39 3.72 1.85 -0.46 -
  YoY % -13.99% 179.05% -56.07% -35.75% 101.08% 502.17% -
  Horiz. % -547.83% -636.96% -228.26% -519.57% -808.70% -402.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.41 1.54 1.61 2.01 1.32 1.11 1.34 0.85%
  YoY % -8.44% -4.35% -19.90% 52.27% 18.92% -17.16% -
  Horiz. % 105.22% 114.93% 120.15% 150.00% 98.51% 82.84% 100.00%
Price Multiplier on Announcement Date
31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 CAGR
Date 27/07/17 28/07/16 30/07/15 16/07/14 18/07/13 19/07/12 21/07/11 -
Price 14.2400 14.3200 12.1200 12.4600 9.0100 6.7500 6.5200 -
P/RPS 6.42 6.66 6.90 6.11 5.17 4.01 4.45 6.29%
  YoY % -3.60% -3.48% 12.93% 18.18% 28.93% -9.89% -
  Horiz. % 144.27% 149.66% 155.06% 137.30% 116.18% 90.11% 100.00%
P/EPS 41.06 35.00 86.63 43.22 29.02 54.81 -198.22 -
  YoY % 17.31% -59.60% 100.44% 48.93% -47.05% 127.65% -
  Horiz. % -20.71% -17.66% -43.70% -21.80% -14.64% -27.65% 100.00%
EY 2.44 2.86 1.15 2.31 3.45 1.82 -0.50 -
  YoY % -14.69% 148.70% -50.22% -33.04% 89.56% 464.00% -
  Horiz. % -488.00% -572.00% -230.00% -462.00% -690.00% -364.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.46 1.58 1.46 2.08 1.43 1.13 1.23 2.90%
  YoY % -7.59% 8.22% -29.81% 45.45% 26.55% -8.13% -
  Horiz. % 118.70% 128.46% 118.70% 169.11% 116.26% 91.87% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS