[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2005 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 86.13%
YoY- 6907.06%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 20,384,200 19,685,200 19,485,600 19,645,600 18,977,500 18,695,200 18,371,200 7.15%
PBT 2,756,800 2,614,666 2,580,400 2,990,400 1,818,900 1,896,000 1,447,400 53.47%
Tax -595,100 -726,533 -573,600 -572,400 -496,100 -727,466 -840,200 -20.49%
NP 2,161,700 1,888,133 2,006,800 2,418,000 1,322,800 1,168,533 607,200 132.61%
-
NP to SH 2,126,900 1,854,000 1,990,200 2,382,400 1,280,000 1,168,533 607,200 130.11%
-
Tax Rate 21.59% 27.79% 22.23% 19.14% 27.27% 38.37% 58.05% -
Total Cost 18,222,500 17,797,066 17,478,800 17,227,600 17,654,700 17,526,666 17,764,000 1.70%
-
Net Worth 19,033,567 17,457,018 16,154,221 16,140,920 15,920,238 15,317,892 14,798,910 18.21%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 599,354 - - - 516,849 - 190,543 114.23%
Div Payout % 28.18% - - - 40.38% - 31.38% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 19,033,567 17,457,018 16,154,221 16,140,920 15,920,238 15,317,892 14,798,910 18.21%
NOSH 4,049,695 4,040,976 3,230,844 3,228,184 3,190,428 3,184,593 3,175,732 17.54%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 10.60% 9.59% 10.30% 12.31% 6.97% 6.25% 3.31% -
ROE 11.17% 10.62% 12.32% 14.76% 8.04% 7.63% 4.10% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 503.35 487.14 603.11 608.57 594.83 587.05 578.49 -8.83%
EPS 52.52 45.88 49.28 59.04 32.01 36.69 19.12 95.77%
DPS 14.80 0.00 0.00 0.00 16.20 0.00 6.00 82.26%
NAPS 4.70 4.32 5.00 5.00 4.99 4.81 4.66 0.56%
Adjusted Per Share Value based on latest NOSH - 3,228,184
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 350.67 338.64 335.21 337.96 326.47 321.61 316.04 7.15%
EPS 36.59 31.89 34.24 40.98 22.02 20.10 10.45 130.05%
DPS 10.31 0.00 0.00 0.00 8.89 0.00 3.28 114.13%
NAPS 3.2743 3.0031 2.779 2.7767 2.7388 2.6351 2.5459 18.20%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 9.15 9.10 8.85 9.80 11.00 10.30 10.40 -
P/RPS 1.82 1.87 1.47 1.61 1.85 1.75 1.80 0.73%
P/EPS 17.42 19.83 14.37 13.28 27.42 28.07 54.39 -53.09%
EY 5.74 5.04 6.96 7.53 3.65 3.56 1.84 113.05%
DY 1.62 0.00 0.00 0.00 1.47 0.00 0.58 97.96%
P/NAPS 1.95 2.11 1.77 1.96 2.20 2.14 2.23 -8.53%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 12/10/06 14/07/06 13/04/06 25/01/06 25/10/05 21/07/05 18/04/05 -
Price 9.85 9.20 8.65 10.50 10.30 10.80 10.40 -
P/RPS 1.96 1.89 1.43 1.73 1.73 1.84 1.80 5.82%
P/EPS 18.75 20.05 14.04 14.23 25.67 29.43 54.39 -50.73%
EY 5.33 4.99 7.12 7.03 3.90 3.40 1.84 102.81%
DY 1.50 0.00 0.00 0.00 1.57 0.00 0.58 88.08%
P/NAPS 2.10 2.13 1.73 2.10 2.06 2.25 2.23 -3.91%

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