[TENAGA] QoQ Annualized Quarter Result on 31-May-2009 [#3]

Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 286.42%
YoY- -73.81%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 29,454,800 29,353,200 28,785,600 28,430,666 28,642,400 29,658,400 24,755,300 12.32%
PBT 4,470,800 3,892,400 1,543,100 1,710,666 85,400 -3,090,800 3,025,200 29.83%
Tax -1,072,800 -1,102,400 -690,100 -751,200 -657,800 -672,000 -424,800 85.76%
NP 3,398,000 2,790,000 853,000 959,466 -572,400 -3,762,800 2,600,400 19.58%
-
NP to SH 3,412,800 2,825,200 917,900 1,004,800 -539,000 -3,776,400 2,594,000 20.12%
-
Tax Rate 24.00% 28.32% 44.72% 43.91% 770.26% - 14.04% -
Total Cost 26,056,800 26,563,200 27,932,600 27,471,200 29,214,800 33,421,200 22,154,900 11.45%
-
Net Worth 27,403,055 26,386,463 25,985,496 25,853,810 24,935,250 24,629,826 25,645,376 4.53%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 520,640 - 770,117 271,567 407,282 - 866,544 -28.86%
Div Payout % 15.26% - 83.90% 27.03% 0.00% - 33.41% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 27,403,055 26,386,463 25,985,496 25,853,810 24,935,250 24,629,826 25,645,376 4.53%
NOSH 4,338,672 4,338,451 4,333,805 4,333,525 4,332,797 4,334,710 4,332,720 0.09%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 11.54% 9.50% 2.96% 3.37% -2.00% -12.69% 10.50% -
ROE 12.45% 10.71% 3.53% 3.89% -2.16% -15.33% 10.11% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 678.89 676.58 664.21 656.06 661.06 684.21 571.36 12.21%
EPS 78.66 65.12 21.18 23.19 -12.44 -87.12 59.87 20.01%
DPS 12.00 0.00 17.77 6.27 9.40 0.00 20.00 -28.92%
NAPS 6.316 6.082 5.996 5.966 5.755 5.682 5.919 4.43%
Adjusted Per Share Value based on latest NOSH - 4,335,169
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 506.71 504.96 495.20 489.09 492.73 510.21 425.86 12.32%
EPS 58.71 48.60 15.79 17.29 -9.27 -64.97 44.62 20.13%
DPS 8.96 0.00 13.25 4.67 7.01 0.00 14.91 -28.85%
NAPS 4.7141 4.5393 4.4703 4.4476 4.2896 4.2371 4.4118 4.53%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 5.09 5.39 5.13 5.22 4.13 3.78 5.06 -
P/RPS 0.75 0.80 0.77 0.80 0.62 0.55 0.89 -10.81%
P/EPS 6.47 8.28 24.22 22.51 -33.20 -4.34 8.45 -16.34%
EY 15.45 12.08 4.13 4.44 -3.01 -23.05 11.83 19.53%
DY 2.36 0.00 3.46 1.20 2.28 0.00 3.95 -29.12%
P/NAPS 0.81 0.89 0.86 0.87 0.72 0.67 0.85 -3.17%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 20/04/10 20/01/10 26/10/09 22/07/09 15/04/09 19/01/09 16/10/08 -
Price 5.44 5.22 5.43 5.38 4.16 3.87 4.22 -
P/RPS 0.80 0.77 0.82 0.82 0.63 0.57 0.74 5.34%
P/EPS 6.92 8.02 25.64 23.20 -33.44 -4.44 7.05 -1.23%
EY 14.46 12.48 3.90 4.31 -2.99 -22.51 14.19 1.26%
DY 2.21 0.00 3.27 1.16 2.26 0.00 4.74 -39.95%
P/NAPS 0.86 0.86 0.91 0.90 0.72 0.68 0.71 13.66%

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