[TENAGA] QoQ Cumulative 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- -23.05%
YoY- 174.81%
Quarter Report
View:
Show?
Cumulative 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 22,450,700 14,727,400 7,338,300 28,785,600 21,323,000 14,321,200 64.64%
PBT 4,019,400 3,522,200 2,235,400 973,100 1,543,100 1,283,000 42,700 1952.23%
Tax -823,200 -713,900 -536,400 -275,600 -690,100 -563,400 -328,900 84.03%
NP 3,196,200 2,808,300 1,699,000 697,500 853,000 719,600 -286,200 -
-
NP to SH 3,200,800 2,813,500 1,706,400 706,300 917,900 753,600 -269,500 -
-
Tax Rate 20.48% 20.27% 24.00% 28.32% 44.72% 43.91% 770.26% -
Total Cost 27,121,200 19,642,400 13,028,400 6,640,800 27,932,600 20,603,400 14,607,400 50.89%
-
Net Worth 30,073,719 28,304,251 27,403,055 26,386,463 25,985,496 25,853,811 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 1,128,958 260,388 260,320 - 770,117 203,675 203,641 212.26%
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 25,853,811 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% 9.94% 6.23% 2.68% 3.53% 2.91% -1.08% -
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 698.21 517.32 339.44 169.15 664.21 492.05 330.53 64.40%
EPS 58.92 64.83 39.33 16.28 21.18 17.39 -6.22 -
DPS 26.00 6.00 6.00 0.00 17.77 4.70 4.70 211.81%
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 522.99 387.29 254.06 126.59 496.57 367.83 247.05 64.64%
EPS 55.22 48.53 29.44 12.18 15.83 13.00 -4.65 -
DPS 19.48 4.49 4.49 0.00 13.28 3.51 3.51 212.48%
NAPS 5.1879 4.8826 4.7272 4.5518 4.4826 4.4599 4.3015 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 1.03 1.50 3.19 0.77 1.06 1.25 -25.05%
P/EPS 7.69 8.24 12.94 33.11 24.22 30.02 -66.40 -
EY 13.00 12.14 7.73 3.02 4.13 3.33 -1.51 -
DY 4.59 1.12 1.18 0.00 3.46 0.90 1.14 152.44%
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 1.07 1.60 3.09 0.82 1.09 1.26 -25.45%
P/EPS 7.71 8.50 13.83 32.06 25.64 30.94 -66.88 -
EY 12.98 11.77 7.23 3.12 3.90 3.23 -1.50 -
DY 4.58 1.09 1.10 0.00 3.27 0.87 1.13 153.56%
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