[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2004 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -95.82%
YoY- 132.2%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 18,977,500 18,695,200 18,371,200 18,179,200 17,712,100 17,424,133 17,057,800 7.34%
PBT 1,818,900 1,896,000 1,447,400 866,000 1,482,700 1,238,400 672,800 93.71%
Tax -496,100 -727,466 -840,200 -832,000 -669,000 -748,666 -611,400 -12.97%
NP 1,322,800 1,168,533 607,200 34,000 813,700 489,733 61,400 669.93%
-
NP to SH 1,280,000 1,168,533 607,200 34,000 813,700 489,733 61,400 653.28%
-
Tax Rate 27.27% 38.37% 58.05% 96.07% 45.12% 60.45% 90.87% -
Total Cost 17,654,700 17,526,666 17,764,000 18,145,200 16,898,400 16,934,400 16,996,400 2.55%
-
Net Worth 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 14,953,689 14,481,717 6.49%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 516,849 - 190,543 - 567,842 - 186,060 97.24%
Div Payout % 40.38% - 31.38% - 69.79% - 303.03% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 14,953,689 14,481,717 6.49%
NOSH 3,190,428 3,184,593 3,175,732 3,148,148 3,120,015 3,115,351 3,101,010 1.90%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 6.97% 6.25% 3.31% 0.19% 4.59% 2.81% 0.36% -
ROE 8.04% 7.63% 4.10% 0.23% 5.67% 3.27% 0.42% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 594.83 587.05 578.49 577.46 567.69 559.30 550.07 5.33%
EPS 32.01 36.69 19.12 1.08 26.08 15.72 1.98 536.12%
DPS 16.20 0.00 6.00 0.00 18.20 0.00 6.00 93.54%
NAPS 4.99 4.81 4.66 4.64 4.60 4.80 4.67 4.50%
Adjusted Per Share Value based on latest NOSH - 3,148,148
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 326.47 321.61 316.04 312.74 304.70 299.75 293.44 7.34%
EPS 22.02 20.10 10.45 0.58 14.00 8.42 1.06 651.52%
DPS 8.89 0.00 3.28 0.00 9.77 0.00 3.20 97.25%
NAPS 2.7388 2.6351 2.5459 2.5129 2.469 2.5725 2.4913 6.49%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 11.00 10.30 10.40 11.30 10.00 9.60 9.70 -
P/RPS 1.85 1.75 1.80 1.96 1.76 1.72 1.76 3.37%
P/EPS 27.42 28.07 54.39 1,046.30 38.34 61.07 489.90 -85.29%
EY 3.65 3.56 1.84 0.10 2.61 1.64 0.20 589.51%
DY 1.47 0.00 0.58 0.00 1.82 0.00 0.62 77.52%
P/NAPS 2.20 2.14 2.23 2.44 2.17 2.00 2.08 3.79%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 25/10/05 21/07/05 18/04/05 26/01/05 27/10/04 27/07/04 27/04/04 -
Price 10.30 10.80 10.40 10.80 10.70 10.30 10.30 -
P/RPS 1.73 1.84 1.80 1.87 1.88 1.84 1.87 -5.04%
P/EPS 25.67 29.43 54.39 1,000.00 41.03 65.52 520.20 -86.47%
EY 3.90 3.40 1.84 0.10 2.44 1.53 0.19 645.56%
DY 1.57 0.00 0.58 0.00 1.70 0.00 0.58 93.87%
P/NAPS 2.06 2.25 2.23 2.33 2.33 2.15 2.21 -4.56%

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