[TENAGA] QoQ Annualized Quarter Result on 31-Aug-2009 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

26-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-Aug-2009

Quarter

31-Aug-2009 [#4]

Profit Trend

QoQ- -8.65%

YoY- -64.61%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Annualized Quarter Result
Revenue	29,934,266	29,454,800	29,353,200	28,785,600	28,430,666	28,642,400	29,658,400	0.61%
YoY %	1.63%	0.35%	1.97%	1.25%	-0.74%	-3.43%	-	-
Horiz. %	100.93%	99.31%	98.97%	97.06%	95.86%	96.57%	100.00%	-
PBT	4,696,266	4,470,800	3,892,400	1,543,100	1,710,666	85,400	-3,090,800	-
YoY %	5.04%	14.86%	152.25%	-9.80%	1,903.12%	102.76%	-	-
Horiz. %	-151.94%	-144.65%	-125.94%	-49.93%	-55.35%	-2.76%	100.00%	-
Tax	-951,866	-1,072,800	-1,102,400	-690,100	-751,200	-657,800	-672,000	26.15%
YoY %	11.27%	2.69%	-59.74%	8.13%	-14.20%	2.11%	-	-
Horiz. %	141.65%	159.64%	164.05%	102.69%	111.79%	97.89%	100.00%	-
NP	3,744,400	3,398,000	2,790,000	853,000	959,466	-572,400	-3,762,800	-
YoY %	10.19%	21.79%	227.08%	-11.10%	267.62%	84.79%	-	-
Horiz. %	-99.51%	-90.31%	-74.15%	-22.67%	-25.50%	15.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,751,333	3,412,800	2,825,200	917,900	1,004,800	-539,000	-3,776,400	-
YoY %	9.92%	20.80%	207.79%	-8.65%	286.42%	85.73%	-	-
Horiz. %	-99.34%	-90.37%	-74.81%	-24.31%	-26.61%	14.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.27%	24.00%	28.32%	44.72%	43.91%	770.26%	-	-
YoY %	-15.54%	-15.25%	-36.67%	1.84%	-94.30%	0.00%	-	-
Horiz. %	2.63%	3.12%	3.68%	5.81%	5.70%	100.00%	-	-
Total Cost	26,189,866	26,056,800	26,563,200	27,932,600	27,471,200	29,214,800	33,421,200	-15.01%
YoY %	0.51%	-1.91%	-4.90%	1.68%	-5.97%	-12.59%	-	-
Horiz. %	78.36%	77.96%	79.48%	83.58%	82.20%	87.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,304,251	27,403,055	26,386,463	25,985,496	25,853,810	24,935,250	24,629,826	9.72%
YoY %	3.29%	3.85%	1.54%	0.51%	3.68%	1.24%	-	-
Horiz. %	114.92%	111.26%	107.13%	105.50%	104.97%	101.24%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	347,184	520,640	-	770,117	271,567	407,282	-	-
YoY %	-33.32%	0.00%	-	183.58%	-33.32%	0.00%	-	-
Horiz. %	85.24%	127.83%	-	189.09%	66.68%	100.00%	-	-
Div Payout %	9.25%	15.26%	-	83.90%	27.03%	0.00%	-	-
YoY %	-39.38%	0.00%	-	210.40%	0.00%	0.00%	-	-
Horiz. %	34.22%	56.46%	-	310.40%	100.00%	-	-	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
Net Worth	28,304,251	27,403,055	26,386,463	25,985,496	25,853,810	24,935,250	24,629,826	9.72%
YoY %	3.29%	3.85%	1.54%	0.51%	3.68%	1.24%	-	-
Horiz. %	114.92%	111.26%	107.13%	105.50%	104.97%	101.24%	100.00%	-
NOSH	4,339,811	4,338,672	4,338,451	4,333,805	4,333,525	4,332,797	4,334,710	0.07%
YoY %	0.03%	0.01%	0.11%	0.01%	0.02%	-0.04%	-	-
Horiz. %	100.12%	100.09%	100.09%	99.98%	99.97%	99.96%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	12.51%	11.54%	9.50%	2.96%	3.37%	-2.00%	-12.69%	-
YoY %	8.41%	21.47%	220.95%	-12.17%	268.50%	84.24%	-	-
Horiz. %	-98.58%	-90.94%	-74.86%	-23.33%	-26.56%	15.76%	100.00%	-
ROE	13.25%	12.45%	10.71%	3.53%	3.89%	-2.16%	-15.33%	-
YoY %	6.43%	16.25%	203.40%	-9.25%	280.09%	85.91%	-	-
Horiz. %	-86.43%	-81.21%	-69.86%	-23.03%	-25.38%	14.09%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	689.76	678.89	676.58	664.21	656.06	661.06	684.21	0.54%
YoY %	1.60%	0.34%	1.86%	1.24%	-0.76%	-3.38%	-	-
Horiz. %	100.81%	99.22%	98.88%	97.08%	95.89%	96.62%	100.00%	-
EPS	86.44	78.66	65.12	21.18	23.19	-12.44	-87.12	-
YoY %	9.89%	20.79%	207.46%	-8.67%	286.41%	85.72%	-	-
Horiz. %	-99.22%	-90.29%	-74.75%	-24.31%	-26.62%	14.28%	100.00%	-
DPS	8.00	12.00	0.00	17.77	6.27	9.40	0.00	-
YoY %	-33.33%	0.00%	0.00%	183.41%	-33.30%	0.00%	-	-
Horiz. %	85.11%	127.66%	0.00%	189.04%	66.70%	100.00%	-	-
NAPS	6.522	6.316	6.082	5.996	5.966	5.755	5.682	9.63%
YoY %	3.26%	3.85%	1.43%	0.50%	3.67%	1.28%	-	-
Horiz. %	114.78%	111.16%	107.04%	105.53%	105.00%	101.28%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,335,092
RPS	514.96	506.71	504.96	495.20	489.09	492.73	510.21	0.62%
YoY %	1.63%	0.35%	1.97%	1.25%	-0.74%	-3.43%	-	-
Horiz. %	100.93%	99.31%	98.97%	97.06%	95.86%	96.57%	100.00%	-
EPS	64.53	58.71	48.60	15.79	17.29	-9.27	-64.97	-
YoY %	9.91%	20.80%	207.79%	-8.68%	286.52%	85.73%	-	-
Horiz. %	-99.32%	-90.36%	-74.80%	-24.30%	-26.61%	14.27%	100.00%	-
DPS	5.97	8.96	0.00	13.25	4.67	7.01	0.00	-
YoY %	-33.37%	0.00%	0.00%	183.73%	-33.38%	0.00%	-	-
Horiz. %	85.16%	127.82%	0.00%	189.02%	66.62%	100.00%	-	-
NAPS	4.8692	4.7141	4.5393	4.4703	4.4476	4.2896	4.2371	9.72%
YoY %	3.29%	3.85%	1.54%	0.51%	3.68%	1.24%	-	-
Horiz. %	114.92%	111.26%	107.13%	105.50%	104.97%	101.24%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	-
Price	5.34	5.09	5.39	5.13	5.22	4.13	3.78	-
P/RPS	0.77	0.75	0.80	0.77	0.80	0.62	0.55	25.17%
YoY %	2.67%	-6.25%	3.90%	-3.75%	29.03%	12.73%	-	-
Horiz. %	140.00%	136.36%	145.45%	140.00%	145.45%	112.73%	100.00%	-
P/EPS	6.18	6.47	8.28	24.22	22.51	-33.20	-4.34	-
YoY %	-4.48%	-21.86%	-65.81%	7.60%	167.80%	-664.98%	-	-
Horiz. %	-142.40%	-149.08%	-190.78%	-558.06%	-518.66%	764.98%	100.00%	-
EY	16.19	15.45	12.08	4.13	4.44	-3.01	-23.05	-
YoY %	4.79%	27.90%	192.49%	-6.98%	247.51%	86.94%	-	-
Horiz. %	-70.24%	-67.03%	-52.41%	-17.92%	-19.26%	13.06%	100.00%	-
DY	1.50	2.36	0.00	3.46	1.20	2.28	0.00	-
YoY %	-36.44%	0.00%	0.00%	188.33%	-47.37%	0.00%	-	-
Horiz. %	65.79%	103.51%	0.00%	151.75%	52.63%	100.00%	-	-
P/NAPS	0.82	0.81	0.89	0.86	0.87	0.72	0.67	14.43%
YoY %	1.23%	-8.99%	3.49%	-1.15%	20.83%	7.46%	-	-
Horiz. %	122.39%	120.90%	132.84%	128.36%	129.85%	107.46%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
Date	14/07/10	20/04/10	20/01/10	26/10/09	22/07/09	15/04/09	19/01/09	-
Price	5.51	5.44	5.22	5.43	5.38	4.16	3.87	-
P/RPS	0.80	0.80	0.77	0.82	0.82	0.63	0.57	25.38%
YoY %	0.00%	3.90%	-6.10%	0.00%	30.16%	10.53%	-	-
Horiz. %	140.35%	140.35%	135.09%	143.86%	143.86%	110.53%	100.00%	-
P/EPS	6.37	6.92	8.02	25.64	23.20	-33.44	-4.44	-
YoY %	-7.95%	-13.72%	-68.72%	10.52%	169.38%	-653.15%	-	-
Horiz. %	-143.47%	-155.86%	-180.63%	-577.48%	-522.52%	753.15%	100.00%	-
EY	15.69	14.46	12.48	3.90	4.31	-2.99	-22.51	-
YoY %	8.51%	15.87%	220.00%	-9.51%	244.15%	86.72%	-	-
Horiz. %	-69.70%	-64.24%	-55.44%	-17.33%	-19.15%	13.28%	100.00%	-
DY	1.45	2.21	0.00	3.27	1.16	2.26	0.00	-
YoY %	-34.39%	0.00%	0.00%	181.90%	-48.67%	0.00%	-	-
Horiz. %	64.16%	97.79%	0.00%	144.69%	51.33%	100.00%	-	-
P/NAPS	0.84	0.86	0.86	0.91	0.90	0.72	0.68	15.14%
YoY %	-2.33%	0.00%	-5.49%	1.11%	25.00%	5.88%	-	-
Horiz. %	123.53%	126.47%	126.47%	133.82%	132.35%	105.88%	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