[TENAGA] QoQ Annualized Quarter Result on 28-Feb-2006 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
13-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -16.46%
YoY- 227.77%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 22,406,800 20,384,200 19,685,200 19,485,600 19,645,600 18,977,500 18,695,200 12.81%
PBT 5,350,400 2,756,800 2,614,666 2,580,400 2,990,400 1,818,900 1,896,000 99.56%
Tax -359,200 -595,100 -726,533 -573,600 -572,400 -496,100 -727,466 -37.50%
NP 4,991,200 2,161,700 1,888,133 2,006,800 2,418,000 1,322,800 1,168,533 163.02%
-
NP to SH 4,984,800 2,126,900 1,854,000 1,990,200 2,382,400 1,280,000 1,168,533 162.79%
-
Tax Rate 6.71% 21.59% 27.79% 22.23% 19.14% 27.27% 38.37% -
Total Cost 17,415,600 18,222,500 17,797,066 17,478,800 17,227,600 17,654,700 17,526,666 -0.42%
-
Net Worth 21,341,906 19,033,567 17,457,018 16,154,221 16,140,920 15,920,238 15,317,892 24.71%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - 599,354 - - - 516,849 - -
Div Payout % - 28.18% - - - 40.38% - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 21,341,906 19,033,567 17,457,018 16,154,221 16,140,920 15,920,238 15,317,892 24.71%
NOSH 4,184,687 4,049,695 4,040,976 3,230,844 3,228,184 3,190,428 3,184,593 19.95%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 22.28% 10.60% 9.59% 10.30% 12.31% 6.97% 6.25% -
ROE 23.36% 11.17% 10.62% 12.32% 14.76% 8.04% 7.63% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 535.45 503.35 487.14 603.11 608.57 594.83 587.05 -5.94%
EPS 119.12 52.52 45.88 49.28 59.04 32.01 36.69 119.10%
DPS 0.00 14.80 0.00 0.00 0.00 16.20 0.00 -
NAPS 5.10 4.70 4.32 5.00 5.00 4.99 4.81 3.97%
Adjusted Per Share Value based on latest NOSH - 3,232,200
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 385.46 350.67 338.64 335.21 337.96 326.47 321.61 12.81%
EPS 85.75 36.59 31.89 34.24 40.98 22.02 20.10 162.81%
DPS 0.00 10.31 0.00 0.00 0.00 8.89 0.00 -
NAPS 3.6714 3.2743 3.0031 2.779 2.7767 2.7388 2.6351 24.71%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 -
Price 11.00 9.15 9.10 8.85 9.80 11.00 10.30 -
P/RPS 2.05 1.82 1.87 1.47 1.61 1.85 1.75 11.11%
P/EPS 9.23 17.42 19.83 14.37 13.28 27.42 28.07 -52.32%
EY 10.83 5.74 5.04 6.96 7.53 3.65 3.56 109.80%
DY 0.00 1.62 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 2.16 1.95 2.11 1.77 1.96 2.20 2.14 0.62%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 25/01/07 12/10/06 14/07/06 13/04/06 25/01/06 25/10/05 21/07/05 -
Price 12.20 9.85 9.20 8.65 10.50 10.30 10.80 -
P/RPS 2.28 1.96 1.89 1.43 1.73 1.73 1.84 15.35%
P/EPS 10.24 18.75 20.05 14.04 14.23 25.67 29.43 -50.49%
EY 9.76 5.33 4.99 7.12 7.03 3.90 3.40 101.85%
DY 0.00 1.50 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 2.39 2.10 2.13 1.73 2.10 2.06 2.25 4.10%

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