[TENAGA] QoQ Cumulative Quarter Result on 31-Aug-2006 [#4]

Announcement Date
12-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 52.96%
YoY- 66.16%
Quarter Report
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 17,194,400 11,283,700 5,601,700 20,384,200 14,763,900 9,742,800 4,911,400 130.73%
PBT 4,436,400 2,988,700 1,337,600 2,756,800 1,961,000 1,290,200 747,600 228.12%
Tax -508,600 -166,100 -89,800 -595,100 -544,900 -286,800 -143,100 133.07%
NP 3,927,800 2,822,600 1,247,800 2,161,700 1,416,100 1,003,400 604,500 248.60%
-
NP to SH 3,892,700 2,801,000 1,246,200 2,126,900 1,390,500 995,100 595,600 249.96%
-
Tax Rate 11.46% 5.56% 6.71% 21.59% 27.79% 22.23% 19.14% -
Total Cost 13,266,600 8,461,100 4,353,900 18,222,500 13,347,800 8,739,400 4,306,900 111.84%
-
Net Worth 23,865,908 22,822,961 21,341,906 19,033,567 17,457,019 16,154,221 16,140,920 29.81%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 852,353 423,431 - 599,354 - - - -
Div Payout % 21.90% 15.12% - 28.18% - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 23,865,908 22,822,961 21,341,906 19,033,567 17,457,019 16,154,221 16,140,920 29.81%
NOSH 4,261,769 4,234,315 4,184,687 4,049,695 4,040,976 3,230,844 3,228,184 20.36%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 22.84% 25.01% 22.28% 10.60% 9.59% 10.30% 12.31% -
ROE 16.31% 12.27% 5.84% 11.17% 7.97% 6.16% 3.69% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 403.46 266.48 133.86 503.35 365.35 301.56 152.14 91.70%
EPS 91.34 66.15 29.78 52.52 34.41 24.64 14.76 237.44%
DPS 20.00 10.00 0.00 14.80 0.00 0.00 0.00 -
NAPS 5.60 5.39 5.10 4.70 4.32 5.00 5.00 7.85%
Adjusted Per Share Value based on latest NOSH - 4,075,262
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 295.79 194.11 96.37 350.67 253.98 167.61 84.49 130.73%
EPS 66.97 48.19 21.44 36.59 23.92 17.12 10.25 249.89%
DPS 14.66 7.28 0.00 10.31 0.00 0.00 0.00 -
NAPS 4.1056 3.9262 3.6714 3.2743 3.0031 2.779 2.7767 29.81%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 -
Price 11.70 12.00 11.00 9.15 9.10 8.85 9.80 -
P/RPS 2.90 4.50 8.22 1.82 2.49 2.93 6.44 -41.27%
P/EPS 12.81 18.14 36.94 17.42 26.45 28.73 53.12 -61.29%
EY 7.81 5.51 2.71 5.74 3.78 3.48 1.88 158.64%
DY 1.71 0.83 0.00 1.62 0.00 0.00 0.00 -
P/NAPS 2.09 2.23 2.16 1.95 2.11 1.77 1.96 4.37%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 13/07/07 16/04/07 25/01/07 12/10/06 14/07/06 13/04/06 25/01/06 -
Price 11.60 12.20 12.20 9.85 9.20 8.65 10.50 -
P/RPS 2.88 4.58 9.11 1.96 2.52 2.87 6.90 -44.17%
P/EPS 12.70 18.44 40.97 18.75 26.74 28.08 56.91 -63.24%
EY 7.87 5.42 2.44 5.33 3.74 3.56 1.76 171.66%
DY 1.72 0.82 0.00 1.50 0.00 0.00 0.00 -
P/NAPS 2.07 2.26 2.39 2.10 2.13 1.73 2.10 -0.95%

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