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

Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 21.8%
YoY- -64.61%
Quarter Report
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 22,450,700 14,727,400 7,338,300 28,785,600 21,323,000 14,321,200 7,414,600 109.43%
PBT 3,522,200 2,235,400 973,100 1,543,100 1,283,000 42,700 -772,700 -
Tax -713,900 -536,400 -275,600 -690,100 -563,400 -328,900 -168,000 162.58%
NP 2,808,300 1,699,000 697,500 853,000 719,600 -286,200 -940,700 -
-
NP to SH 2,813,500 1,706,400 706,300 917,900 753,600 -269,500 -944,100 -
-
Tax Rate 20.27% 24.00% 28.32% 44.72% 43.91% 770.26% - -
Total Cost 19,642,400 13,028,400 6,640,800 27,932,600 20,603,400 14,607,400 8,355,300 76.89%
-
Net Worth 28,304,251 27,403,055 26,386,463 25,985,496 25,853,811 24,935,250 24,629,826 9.72%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 260,388 260,320 - 770,117 203,675 203,641 - -
Div Payout % 9.25% 15.26% - 83.90% 27.03% 0.00% - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 28,304,251 27,403,055 26,386,463 25,985,496 25,853,811 24,935,250 24,629,826 9.72%
NOSH 4,339,811 4,338,672 4,338,451 4,333,805 4,333,525 4,332,797 4,334,710 0.07%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 12.51% 11.54% 9.50% 2.96% 3.37% -2.00% -12.69% -
ROE 9.94% 6.23% 2.68% 3.53% 2.91% -1.08% -3.83% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 517.32 339.44 169.15 664.21 492.05 330.53 171.05 109.27%
EPS 64.83 39.33 16.28 21.18 17.39 -6.22 -21.78 -
DPS 6.00 6.00 0.00 17.77 4.70 4.70 0.00 -
NAPS 6.522 6.316 6.082 5.996 5.966 5.755 5.682 9.63%
Adjusted Per Share Value based on latest NOSH - 4,335,092
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 386.22 253.36 126.24 495.20 366.82 246.37 127.55 109.44%
EPS 48.40 29.36 12.15 15.79 12.96 -4.64 -16.24 -
DPS 4.48 4.48 0.00 13.25 3.50 3.50 0.00 -
NAPS 4.8692 4.7141 4.5393 4.4703 4.4476 4.2896 4.2371 9.72%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
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 1.03 1.50 3.19 0.77 1.06 1.25 2.21 -39.91%
P/EPS 8.24 12.94 33.11 24.22 30.02 -66.40 -17.36 -
EY 12.14 7.73 3.02 4.13 3.33 -1.51 -5.76 -
DY 1.12 1.18 0.00 3.46 0.90 1.14 0.00 -
P/NAPS 0.82 0.81 0.89 0.86 0.87 0.72 0.67 14.43%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
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 1.07 1.60 3.09 0.82 1.09 1.26 2.26 -39.28%
P/EPS 8.50 13.83 32.06 25.64 30.94 -66.88 -17.77 -
EY 11.77 7.23 3.12 3.90 3.23 -1.50 -5.63 -
DY 1.09 1.10 0.00 3.27 0.87 1.13 0.00 -
P/NAPS 0.84 0.86 0.86 0.91 0.90 0.72 0.68 15.14%

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