[TENAGA] QoQ Cumulative Quarter Result on 31-May-2005 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 188.67%
YoY- 138.61%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 9,742,800 4,911,400 18,977,500 14,021,400 9,185,600 4,544,800 17,712,100 -32.93%
PBT 1,290,200 747,600 1,818,900 1,422,000 723,700 216,500 1,482,700 -8.87%
Tax -286,800 -143,100 -496,100 -545,600 -420,100 -208,000 -669,000 -43.23%
NP 1,003,400 604,500 1,322,800 876,400 303,600 8,500 813,700 15.03%
-
NP to SH 995,100 595,600 1,280,000 876,400 303,600 8,500 813,700 14.40%
-
Tax Rate 22.23% 19.14% 27.27% 38.37% 58.05% 96.07% 45.12% -
Total Cost 8,739,400 4,306,900 17,654,700 13,145,000 8,882,000 4,536,300 16,898,400 -35.64%
-
Net Worth 16,154,221 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 8.22%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - 516,849 - 95,271 - 567,842 -
Div Payout % - - 40.38% - 31.38% - 69.79% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 16,154,221 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 8.22%
NOSH 3,230,844 3,228,184 3,190,428 3,184,592 3,175,732 3,148,148 3,120,015 2.36%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 10.30% 12.31% 6.97% 6.25% 3.31% 0.19% 4.59% -
ROE 6.16% 3.69% 8.04% 5.72% 2.05% 0.06% 5.67% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 301.56 152.14 594.83 440.29 289.24 144.36 567.69 -34.48%
EPS 24.64 14.76 32.01 27.52 9.56 0.27 26.08 -3.72%
DPS 0.00 0.00 16.20 0.00 3.00 0.00 18.20 -
NAPS 5.00 5.00 4.99 4.81 4.66 4.64 4.60 5.73%
Adjusted Per Share Value based on latest NOSH - 3,201,788
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 168.07 84.72 327.37 241.88 158.46 78.40 305.54 -32.93%
EPS 17.17 10.27 22.08 15.12 5.24 0.15 14.04 14.40%
DPS 0.00 0.00 8.92 0.00 1.64 0.00 9.80 -
NAPS 2.7867 2.7844 2.7463 2.6424 2.5529 2.5199 2.4758 8.22%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 8.85 9.80 11.00 10.30 10.40 11.30 10.00 -
P/RPS 2.93 6.44 1.85 2.34 3.60 7.83 1.76 40.59%
P/EPS 28.73 53.12 27.42 37.43 108.79 4,185.19 38.34 -17.54%
EY 3.48 1.88 3.65 2.67 0.92 0.02 2.61 21.20%
DY 0.00 0.00 1.47 0.00 0.29 0.00 1.82 -
P/NAPS 1.77 1.96 2.20 2.14 2.23 2.44 2.17 -12.73%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 13/04/06 25/01/06 25/10/05 21/07/05 18/04/05 26/01/05 27/10/04 -
Price 8.65 10.50 10.30 10.80 10.40 10.80 10.70 -
P/RPS 2.87 6.90 1.73 2.45 3.60 7.48 1.88 32.68%
P/EPS 28.08 56.91 25.67 39.24 108.79 4,000.00 41.03 -22.39%
EY 3.56 1.76 3.90 2.55 0.92 0.03 2.44 28.72%
DY 0.00 0.00 1.57 0.00 0.29 0.00 1.70 -
P/NAPS 1.73 2.10 2.06 2.25 2.23 2.33 2.33 -18.04%

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