[TENAGA] QoQ Annualized Quarter Result on 31-Aug-2007 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

25-Oct-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

31-Aug-2007 [#4]

Profit Trend

QoQ- -21.76%

YoY- 90.94%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Annualized Quarter Result
Revenue	24,016,266	24,029,600	24,833,200	23,320,400	22,925,866	22,567,400	22,406,800	4.72%
YoY %	-0.06%	-3.24%	6.49%	1.72%	1.59%	0.72%	-	-
Horiz. %	107.18%	107.24%	110.83%	104.08%	102.32%	100.72%	100.00%	-
PBT	4,400,533	5,721,600	6,576,000	4,765,900	5,915,200	5,977,400	5,350,400	-12.20%
YoY %	-23.09%	-12.99%	37.98%	-19.43%	-1.04%	11.72%	-	-
Horiz. %	82.25%	106.94%	122.91%	89.08%	110.56%	111.72%	100.00%	-
Tax	-558,266	-549,400	-508,400	-698,300	-678,133	-332,200	-359,200	34.13%
YoY %	-1.61%	-8.06%	27.19%	-2.97%	-104.13%	7.52%	-	-
Horiz. %	155.42%	152.95%	141.54%	194.40%	188.79%	92.48%	100.00%	-
NP	3,842,266	5,172,200	6,067,600	4,067,600	5,237,066	5,645,200	4,991,200	-15.99%
YoY %	-25.71%	-14.76%	49.17%	-22.33%	-7.23%	13.10%	-	-
Horiz. %	76.98%	103.63%	121.57%	81.50%	104.93%	113.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,835,866	5,156,200	6,059,600	4,061,100	5,190,266	5,602,000	4,984,800	-16.01%
YoY %	-25.61%	-14.91%	49.21%	-21.76%	-7.35%	12.38%	-	-
Horiz. %	76.95%	103.44%	121.56%	81.47%	104.12%	112.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.69%	9.60%	7.73%	14.65%	11.46%	5.56%	6.71%	-
YoY %	32.19%	24.19%	-47.24%	27.84%	106.12%	-17.14%	-	-
Horiz. %	189.12%	143.07%	115.20%	218.33%	170.79%	82.86%	100.00%	-
Total Cost	20,174,000	18,857,400	18,765,600	19,252,800	17,688,800	16,922,200	17,415,600	10.28%
YoY %	6.98%	0.49%	-2.53%	8.84%	4.53%	-2.83%	-	-
Horiz. %	115.84%	108.28%	107.75%	110.55%	101.57%	97.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,039,412	26,166,567	25,558,792	23,702,585	23,865,908	22,822,961	21,341,906	14.16%
YoY %	-0.49%	2.38%	7.83%	-0.68%	4.57%	6.94%	-	-
Horiz. %	122.01%	122.61%	119.76%	111.06%	111.83%	106.94%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Dividend
Div	577,690	866,442	-	1,553,075	1,136,471	846,863	-	-
YoY %	-33.33%	0.00%	-	36.66%	34.20%	0.00%	-	-
Horiz. %	68.22%	102.31%	-	183.39%	134.20%	100.00%	-	-
Div Payout %	15.06%	16.80%	-	38.24%	21.90%	15.12%	-	-
YoY %	-10.36%	0.00%	-	74.61%	44.84%	0.00%	-	-
Horiz. %	99.60%	111.11%	-	252.91%	144.84%	100.00%	-	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Equity
Net Worth	26,039,412	26,166,567	25,558,792	23,702,585	23,865,908	22,822,961	21,341,906	14.16%
YoY %	-0.49%	2.38%	7.83%	-0.68%	4.57%	6.94%	-	-
Horiz. %	122.01%	122.61%	119.76%	111.06%	111.83%	106.94%	100.00%	-
NOSH	4,332,680	4,332,213	4,331,998	4,278,445	4,261,769	4,234,315	4,184,687	2.34%
YoY %	0.01%	0.00%	1.25%	0.39%	0.65%	1.19%	-	-
Horiz. %	103.54%	103.53%	103.52%	102.24%	101.84%	101.19%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Ratio Analysis
NP Margin	16.00%	21.52%	24.43%	17.44%	22.84%	25.01%	22.28%	-
YoY %	-25.65%	-11.91%	40.08%	-23.64%	-8.68%	12.25%	-	-
Horiz. %	71.81%	96.59%	109.65%	78.28%	102.51%	112.25%	100.00%	-
ROE	14.73%	19.71%	23.71%	17.13%	21.75%	24.55%	23.36%	-
YoY %	-25.27%	-16.87%	38.41%	-21.24%	-11.41%	5.09%	-	-
Horiz. %	63.06%	84.38%	101.50%	73.33%	93.11%	105.09%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Per Share
RPS	554.31	554.67	573.25	545.07	537.94	532.96	535.45	2.33%
YoY %	-0.06%	-3.24%	5.17%	1.33%	0.93%	-0.47%	-	-
Horiz. %	103.52%	103.59%	107.06%	101.80%	100.47%	99.53%	100.00%	-
EPS	88.53	119.02	139.88	94.92	121.79	132.30	119.12	-17.93%
YoY %	-25.62%	-14.91%	47.37%	-22.06%	-7.94%	11.06%	-	-
Horiz. %	74.32%	99.92%	117.43%	79.68%	102.24%	111.06%	100.00%	-
DPS	13.33	20.00	0.00	36.30	26.67	20.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	36.11%	33.35%	0.00%	-	-
Horiz. %	66.65%	100.00%	0.00%	181.50%	133.35%	100.00%	-	-
NAPS	6.01	6.04	5.90	5.54	5.60	5.39	5.10	11.55%
YoY %	-0.50%	2.37%	6.50%	-1.07%	3.90%	5.69%	-	-
Horiz. %	117.84%	118.43%	115.69%	108.63%	109.80%	105.69%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,329,048
RPS	413.15	413.38	427.20	401.18	394.39	388.23	385.46	4.72%
YoY %	-0.06%	-3.24%	6.49%	1.72%	1.59%	0.72%	-	-
Horiz. %	107.18%	107.24%	110.83%	104.08%	102.32%	100.72%	100.00%	-
EPS	65.99	88.70	104.24	69.86	89.29	96.37	85.75	-16.00%
YoY %	-25.60%	-14.91%	49.21%	-21.76%	-7.35%	12.38%	-	-
Horiz. %	76.96%	103.44%	121.56%	81.47%	104.13%	112.38%	100.00%	-
DPS	9.94	14.91	0.00	26.72	19.55	14.57	0.00	-
YoY %	-33.33%	0.00%	0.00%	36.68%	34.18%	0.00%	-	-
Horiz. %	68.22%	102.33%	0.00%	183.39%	134.18%	100.00%	-	-
NAPS	4.4796	4.5014	4.3969	4.0776	4.1056	3.9262	3.6714	14.17%
YoY %	-0.48%	2.38%	7.83%	-0.68%	4.57%	6.94%	-	-
Horiz. %	122.01%	122.61%	119.76%	111.06%	111.83%	106.94%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	-
Price	4.51	5.79	9.25	9.95	11.70	12.00	11.00	-
P/RPS	0.81	1.04	1.61	1.83	2.17	2.25	2.05	-46.12%
YoY %	-22.12%	-35.40%	-12.02%	-15.67%	-3.56%	9.76%	-	-
Horiz. %	39.51%	50.73%	78.54%	89.27%	105.85%	109.76%	100.00%	-
P/EPS	5.09	4.86	6.61	10.48	9.61	9.07	9.23	-32.72%
YoY %	4.73%	-26.48%	-36.93%	9.05%	5.95%	-1.73%	-	-
Horiz. %	55.15%	52.65%	71.61%	113.54%	104.12%	98.27%	100.00%	-
EY	19.63	20.56	15.12	9.54	10.41	11.03	10.83	48.60%
YoY %	-4.52%	35.98%	58.49%	-8.36%	-5.62%	1.85%	-	-
Horiz. %	181.26%	189.84%	139.61%	88.09%	96.12%	101.85%	100.00%	-
DY	2.96	3.45	0.00	3.65	2.28	1.67	0.00	-
YoY %	-14.20%	0.00%	0.00%	60.09%	36.53%	0.00%	-	-
Horiz. %	177.25%	206.59%	0.00%	218.56%	136.53%	100.00%	-	-
P/NAPS	0.75	0.96	1.57	1.80	2.09	2.23	2.16	-50.56%
YoY %	-21.88%	-38.85%	-12.78%	-13.88%	-6.28%	3.24%	-	-
Horiz. %	34.72%	44.44%	72.69%	83.33%	96.76%	103.24%	100.00%	-

	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	CAGR
Price Multiplier on Announcement Date
Date	24/07/08	14/04/08	15/01/08	25/10/07	13/07/07	16/04/07	25/01/07	-
Price	5.15	4.48	6.37	9.45	11.60	12.20	12.20	-
P/RPS	0.93	0.81	1.11	1.73	2.16	2.29	2.28	-44.96%
YoY %	14.81%	-27.03%	-35.84%	-19.91%	-5.68%	0.44%	-	-
Horiz. %	40.79%	35.53%	48.68%	75.88%	94.74%	100.44%	100.00%	-
P/EPS	5.82	3.76	4.55	9.96	9.52	9.22	10.24	-31.36%
YoY %	54.79%	-17.36%	-54.32%	4.62%	3.25%	-9.96%	-	-
Horiz. %	56.84%	36.72%	44.43%	97.27%	92.97%	90.04%	100.00%	-
EY	17.19	26.57	21.96	10.04	10.50	10.84	9.76	45.79%
YoY %	-35.30%	20.99%	118.73%	-4.38%	-3.14%	11.07%	-	-
Horiz. %	176.13%	272.23%	225.00%	102.87%	107.58%	111.07%	100.00%	-
DY	2.59	4.46	0.00	3.84	2.30	1.64	0.00	-
YoY %	-41.93%	0.00%	0.00%	66.96%	40.24%	0.00%	-	-
Horiz. %	157.93%	271.95%	0.00%	234.15%	140.24%	100.00%	-	-
P/NAPS	0.86	0.74	1.08	1.71	2.07	2.26	2.39	-49.37%
YoY %	16.22%	-31.48%	-36.84%	-17.39%	-8.41%	-5.44%	-	-
Horiz. %	35.98%	30.96%	45.19%	71.55%	86.61%	94.56%	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