[TENAGA] QoQ Annualized Quarter Result on 30-Nov-2009 [#1]

Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 207.79%
YoY- 174.81%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 30,317,400 29,934,266 29,454,800 29,353,200 28,785,600 28,430,666 28,642,400 3.85%
PBT 4,019,400 4,696,266 4,470,800 3,892,400 1,543,100 1,710,666 85,400 1194.46%
Tax -823,200 -951,866 -1,072,800 -1,102,400 -690,100 -751,200 -657,800 16.08%
NP 3,196,200 3,744,400 3,398,000 2,790,000 853,000 959,466 -572,400 -
-
NP to SH 3,200,800 3,751,333 3,412,800 2,825,200 917,900 1,004,800 -539,000 -
-
Tax Rate 20.48% 20.27% 24.00% 28.32% 44.72% 43.91% 770.26% -
Total Cost 27,121,200 26,189,866 26,056,800 26,563,200 27,932,600 27,471,200 29,214,800 -4.82%
-
Net Worth 30,073,719 28,304,251 27,403,055 26,386,463 25,985,496 25,853,810 24,935,250 13.26%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 1,128,958 347,184 520,640 - 770,117 271,567 407,282 96.96%
Div Payout % 35.27% 9.25% 15.26% - 83.90% 27.03% 0.00% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 30,073,719 28,304,251 27,403,055 26,386,463 25,985,496 25,853,810 24,935,250 13.26%
NOSH 4,342,148 4,339,811 4,338,672 4,338,451 4,333,805 4,333,525 4,332,797 0.14%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 10.54% 12.51% 11.54% 9.50% 2.96% 3.37% -2.00% -
ROE 10.64% 13.25% 12.45% 10.71% 3.53% 3.89% -2.16% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 698.21 689.76 678.89 676.58 664.21 656.06 661.06 3.70%
EPS 58.92 86.44 78.66 65.12 21.18 23.19 -12.44 -
DPS 26.00 8.00 12.00 0.00 17.77 6.27 9.40 96.67%
NAPS 6.926 6.522 6.316 6.082 5.996 5.966 5.755 13.10%
Adjusted Per Share Value based on latest NOSH - 4,338,451
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 521.55 514.96 506.71 504.96 495.20 489.09 492.73 3.85%
EPS 55.06 64.53 58.71 48.60 15.79 17.29 -9.27 -
DPS 19.42 5.97 8.96 0.00 13.25 4.67 7.01 96.88%
NAPS 5.1736 4.8692 4.7141 4.5393 4.4703 4.4476 4.2896 13.26%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 5.67 5.34 5.09 5.39 5.13 5.22 4.13 -
P/RPS 0.81 0.77 0.75 0.80 0.77 0.80 0.62 19.44%
P/EPS 7.69 6.18 6.47 8.28 24.22 22.51 -33.20 -
EY 13.00 16.19 15.45 12.08 4.13 4.44 -3.01 -
DY 4.59 1.50 2.36 0.00 3.46 1.20 2.28 59.23%
P/NAPS 0.82 0.82 0.81 0.89 0.86 0.87 0.72 9.03%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 14/07/10 20/04/10 20/01/10 26/10/09 22/07/09 15/04/09 -
Price 5.68 5.51 5.44 5.22 5.43 5.38 4.16 -
P/RPS 0.81 0.80 0.80 0.77 0.82 0.82 0.63 18.18%
P/EPS 7.71 6.37 6.92 8.02 25.64 23.20 -33.44 -
EY 12.98 15.69 14.46 12.48 3.90 4.31 -2.99 -
DY 4.58 1.45 2.21 0.00 3.27 1.16 2.26 59.93%
P/NAPS 0.82 0.84 0.86 0.86 0.91 0.90 0.72 9.03%

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