[TENAGA] QoQ Annualized Quarter Result on 31-May-2010 [#3]

Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 9.92%
YoY- 273.34%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 30,205,000 30,924,800 30,317,400 29,934,266 29,454,800 29,353,200 28,785,600 3.26%
PBT 3,775,000 4,009,600 4,019,400 4,696,266 4,470,800 3,892,400 1,543,100 81.85%
Tax -827,600 -1,135,600 -823,200 -951,866 -1,072,800 -1,102,400 -690,100 12.91%
NP 2,947,400 2,874,000 3,196,200 3,744,400 3,398,000 2,790,000 853,000 129.07%
-
NP to SH 2,941,000 2,866,000 3,200,800 3,751,333 3,412,800 2,825,200 917,900 117.80%
-
Tax Rate 21.92% 28.32% 20.48% 20.27% 24.00% 28.32% 44.72% -
Total Cost 27,257,600 28,050,800 27,121,200 26,189,866 26,056,800 26,563,200 27,932,600 -1.62%
-
Net Worth 22,194,315 26,113,554 30,073,719 28,304,251 27,403,055 26,386,463 25,985,496 -10.00%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 399,497 - 1,128,958 347,184 520,640 - 770,117 -35.51%
Div Payout % 13.58% - 35.27% 9.25% 15.26% - 83.90% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 22,194,315 26,113,554 30,073,719 28,304,251 27,403,055 26,386,463 25,985,496 -10.00%
NOSH 4,438,863 4,352,259 4,342,148 4,339,811 4,338,672 4,338,451 4,333,805 1.61%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 9.76% 9.29% 10.54% 12.51% 11.54% 9.50% 2.96% -
ROE 13.25% 10.98% 10.64% 13.25% 12.45% 10.71% 3.53% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 680.47 710.55 698.21 689.76 678.89 676.58 664.21 1.62%
EPS 53.20 52.64 58.92 86.44 78.66 65.12 21.18 85.09%
DPS 9.00 0.00 26.00 8.00 12.00 0.00 17.77 -36.54%
NAPS 5.00 6.00 6.926 6.522 6.316 6.082 5.996 -11.43%
Adjusted Per Share Value based on latest NOSH - 4,339,866
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 519.62 532.00 521.55 514.96 506.71 504.96 495.20 3.27%
EPS 50.59 49.30 55.06 64.53 58.71 48.60 15.79 117.79%
DPS 6.87 0.00 19.42 5.97 8.96 0.00 13.25 -35.53%
NAPS 3.8181 4.4923 5.1736 4.8692 4.7141 4.5393 4.4703 -10.00%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 6.30 5.44 5.67 5.34 5.09 5.39 5.13 -
P/RPS 0.93 0.77 0.81 0.77 0.75 0.80 0.77 13.45%
P/EPS 9.51 8.26 7.69 6.18 6.47 8.28 24.22 -46.47%
EY 10.52 12.10 13.00 16.19 15.45 12.08 4.13 86.83%
DY 1.43 0.00 4.59 1.50 2.36 0.00 3.46 -44.60%
P/NAPS 1.26 0.91 0.82 0.82 0.81 0.89 0.86 29.08%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 21/04/11 19/01/11 28/10/10 14/07/10 20/04/10 20/01/10 26/10/09 -
Price 6.03 6.49 5.68 5.51 5.44 5.22 5.43 -
P/RPS 0.89 0.91 0.81 0.80 0.80 0.77 0.82 5.62%
P/EPS 9.10 9.86 7.71 6.37 6.92 8.02 25.64 -49.96%
EY 10.99 10.15 12.98 15.69 14.46 12.48 3.90 99.88%
DY 1.49 0.00 4.58 1.45 2.21 0.00 3.27 -40.87%
P/NAPS 1.21 1.08 0.82 0.84 0.86 0.86 0.91 20.98%

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