[TENAGA] QoQ Annualized Quarter Result on 29-Feb-2008 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

14-Apr-2008

Admission Sponsor

Sponsor

Financial Year

31-Aug-2008

Quarter

29-Feb-2008 [#2]

Profit Trend

QoQ- -14.91%

YoY- -7.96%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Annualized Quarter Result
Revenue	29,658,400	24,755,300	24,016,266	24,029,600	24,833,200	23,320,400	22,925,866	18.67%
YoY %	19.81%	3.08%	-0.06%	-3.24%	6.49%	1.72%	-	-
Horiz. %	129.37%	107.98%	104.76%	104.81%	108.32%	101.72%	100.00%	-
PBT	-3,090,800	3,025,200	4,400,533	5,721,600	6,576,000	4,765,900	5,915,200	-
YoY %	-202.17%	-31.25%	-23.09%	-12.99%	37.98%	-19.43%	-	-
Horiz. %	-52.25%	51.14%	74.39%	96.73%	111.17%	80.57%	100.00%	-
Tax	-672,000	-424,800	-558,266	-549,400	-508,400	-698,300	-678,133	-0.60%
YoY %	-58.19%	23.91%	-1.61%	-8.06%	27.19%	-2.97%	-	-
Horiz. %	99.10%	62.64%	82.32%	81.02%	74.97%	102.97%	100.00%	-
NP	-3,762,800	2,600,400	3,842,266	5,172,200	6,067,600	4,067,600	5,237,066	-
YoY %	-244.70%	-32.32%	-25.71%	-14.76%	49.17%	-22.33%	-	-
Horiz. %	-71.85%	49.65%	73.37%	98.76%	115.86%	77.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,776,400	2,594,000	3,835,866	5,156,200	6,059,600	4,061,100	5,190,266	-
YoY %	-245.58%	-32.38%	-25.61%	-14.91%	49.21%	-21.76%	-	-
Horiz. %	-72.76%	49.98%	73.90%	99.34%	116.75%	78.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	14.04%	12.69%	9.60%	7.73%	14.65%	11.46%	-
YoY %	-	10.64%	32.19%	24.19%	-47.24%	27.84%	-	-
Horiz. %	-	122.51%	110.73%	83.77%	67.45%	127.84%	100.00%	-
Total Cost	33,421,200	22,154,900	20,174,000	18,857,400	18,765,600	19,252,800	17,688,800	52.65%
YoY %	50.85%	9.82%	6.98%	0.49%	-2.53%	8.84%	-	-
Horiz. %	188.94%	125.25%	114.05%	106.61%	106.09%	108.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,629,826	25,645,376	26,039,412	26,166,567	25,558,792	23,702,585	23,865,908	2.11%
YoY %	-3.96%	-1.51%	-0.49%	2.38%	7.83%	-0.68%	-	-
Horiz. %	103.20%	107.46%	109.11%	109.64%	107.09%	99.32%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Dividend
Div	-	866,544	577,690	866,442	-	1,553,075	1,136,471	-
YoY %	-	50.00%	-33.33%	0.00%	-	36.66%	-	-
Horiz. %	-	76.25%	50.83%	76.24%	-	136.66%	100.00%	-
Div Payout %	-	33.41%	15.06%	16.80%	-	38.24%	21.90%	-
YoY %	-	121.85%	-10.36%	0.00%	-	74.61%	-	-
Horiz. %	-	152.56%	68.77%	76.71%	-	174.61%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Equity
Net Worth	24,629,826	25,645,376	26,039,412	26,166,567	25,558,792	23,702,585	23,865,908	2.11%
YoY %	-3.96%	-1.51%	-0.49%	2.38%	7.83%	-0.68%	-	-
Horiz. %	103.20%	107.46%	109.11%	109.64%	107.09%	99.32%	100.00%	-
NOSH	4,334,710	4,332,720	4,332,680	4,332,213	4,331,998	4,278,445	4,261,769	1.13%
YoY %	0.05%	0.00%	0.01%	0.00%	1.25%	0.39%	-	-
Horiz. %	101.71%	101.66%	101.66%	101.65%	101.65%	100.39%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Ratio Analysis
NP Margin	-12.69%	10.50%	16.00%	21.52%	24.43%	17.44%	22.84%	-
YoY %	-220.86%	-34.38%	-25.65%	-11.91%	40.08%	-23.64%	-	-
Horiz. %	-55.56%	45.97%	70.05%	94.22%	106.96%	76.36%	100.00%	-
ROE	-15.33%	10.11%	14.73%	19.71%	23.71%	17.13%	21.75%	-
YoY %	-251.63%	-31.36%	-25.27%	-16.87%	38.41%	-21.24%	-	-
Horiz. %	-70.48%	46.48%	67.72%	90.62%	109.01%	78.76%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Per Share
RPS	684.21	571.36	554.31	554.67	573.25	545.07	537.94	17.34%
YoY %	19.75%	3.08%	-0.06%	-3.24%	5.17%	1.33%	-	-
Horiz. %	127.19%	106.21%	103.04%	103.11%	106.56%	101.33%	100.00%	-
EPS	-87.12	59.87	88.53	119.02	139.88	94.92	121.79	-
YoY %	-245.52%	-32.37%	-25.62%	-14.91%	47.37%	-22.06%	-	-
Horiz. %	-71.53%	49.16%	72.69%	97.73%	114.85%	77.94%	100.00%	-
DPS	0.00	20.00	13.33	20.00	0.00	36.30	26.67	-
YoY %	0.00%	50.04%	-33.35%	0.00%	0.00%	36.11%	-	-
Horiz. %	0.00%	74.99%	49.98%	74.99%	0.00%	136.11%	100.00%	-
NAPS	5.682	5.919	6.01	6.04	5.90	5.54	5.60	0.97%
YoY %	-4.00%	-1.51%	-0.50%	2.37%	6.50%	-1.07%	-	-
Horiz. %	101.46%	105.70%	107.32%	107.86%	105.36%	98.93%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,332,518
RPS	510.21	425.86	413.15	413.38	427.20	401.18	394.39	18.67%
YoY %	19.81%	3.08%	-0.06%	-3.24%	6.49%	1.72%	-	-
Horiz. %	129.37%	107.98%	104.76%	104.82%	108.32%	101.72%	100.00%	-
EPS	-64.97	44.62	65.99	88.70	104.24	69.86	89.29	-
YoY %	-245.61%	-32.38%	-25.60%	-14.91%	49.21%	-21.76%	-	-
Horiz. %	-72.76%	49.97%	73.91%	99.34%	116.74%	78.24%	100.00%	-
DPS	0.00	14.91	9.94	14.91	0.00	26.72	19.55	-
YoY %	0.00%	50.00%	-33.33%	0.00%	0.00%	36.68%	-	-
Horiz. %	0.00%	76.27%	50.84%	76.27%	0.00%	136.68%	100.00%	-
NAPS	4.2371	4.4118	4.4796	4.5014	4.3969	4.0776	4.1056	2.11%
YoY %	-3.96%	-1.51%	-0.48%	2.38%	7.83%	-0.68%	-	-
Horiz. %	103.20%	107.46%	109.11%	109.64%	107.10%	99.32%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	-
Price	3.78	5.06	4.51	5.79	9.25	9.95	11.70	-
P/RPS	0.55	0.89	0.81	1.04	1.61	1.83	2.17	-59.84%
YoY %	-38.20%	9.88%	-22.12%	-35.40%	-12.02%	-15.67%	-	-
Horiz. %	25.35%	41.01%	37.33%	47.93%	74.19%	84.33%	100.00%	-
P/EPS	-4.34	8.45	5.09	4.86	6.61	10.48	9.61	-
YoY %	-151.36%	66.01%	4.73%	-26.48%	-36.93%	9.05%	-	-
Horiz. %	-45.16%	87.93%	52.97%	50.57%	68.78%	109.05%	100.00%	-
EY	-23.05	11.83	19.63	20.56	15.12	9.54	10.41	-
YoY %	-294.84%	-39.74%	-4.52%	35.98%	58.49%	-8.36%	-	-
Horiz. %	-221.42%	113.64%	188.57%	197.50%	145.24%	91.64%	100.00%	-
DY	0.00	3.95	2.96	3.45	0.00	3.65	2.28	-
YoY %	0.00%	33.45%	-14.20%	0.00%	0.00%	60.09%	-	-
Horiz. %	0.00%	173.25%	129.82%	151.32%	0.00%	160.09%	100.00%	-
P/NAPS	0.67	0.85	0.75	0.96	1.57	1.80	2.09	-53.06%
YoY %	-21.18%	13.33%	-21.88%	-38.85%	-12.78%	-13.88%	-	-
Horiz. %	32.06%	40.67%	35.89%	45.93%	75.12%	86.12%	100.00%	-

	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	CAGR
Price Multiplier on Announcement Date
Date	19/01/09	16/10/08	24/07/08	14/04/08	15/01/08	25/10/07	13/07/07	-
Price	3.87	4.22	5.15	4.48	6.37	9.45	11.60	-
P/RPS	0.57	0.74	0.93	0.81	1.11	1.73	2.16	-58.75%
YoY %	-22.97%	-20.43%	14.81%	-27.03%	-35.84%	-19.91%	-	-
Horiz. %	26.39%	34.26%	43.06%	37.50%	51.39%	80.09%	100.00%	-
P/EPS	-4.44	7.05	5.82	3.76	4.55	9.96	9.52	-
YoY %	-162.98%	21.13%	54.79%	-17.36%	-54.32%	4.62%	-	-
Horiz. %	-46.64%	74.05%	61.13%	39.50%	47.79%	104.62%	100.00%	-
EY	-22.51	14.19	17.19	26.57	21.96	10.04	10.50	-
YoY %	-258.63%	-17.45%	-35.30%	20.99%	118.73%	-4.38%	-	-
Horiz. %	-214.38%	135.14%	163.71%	253.05%	209.14%	95.62%	100.00%	-
DY	0.00	4.74	2.59	4.46	0.00	3.84	2.30	-
YoY %	0.00%	83.01%	-41.93%	0.00%	0.00%	66.96%	-	-
Horiz. %	0.00%	206.09%	112.61%	193.91%	0.00%	166.96%	100.00%	-
P/NAPS	0.68	0.71	0.86	0.74	1.08	1.71	2.07	-52.29%
YoY %	-4.23%	-17.44%	16.22%	-31.48%	-36.84%	-17.39%	-	-
Horiz. %	32.85%	34.30%	41.55%	35.75%	52.17%	82.61%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos