[TENAGA] QoQ Cumulative Quarter Result on 31-May-2007 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

13-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

31-May-2007 [#3]

Profit Trend

QoQ- 38.98%

YoY- 179.95%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Cumulative Result
Revenue	12,014,800	6,208,300	23,320,400	17,194,400	11,283,700	5,601,700	20,384,200	-29.72%
YoY %	93.53%	-73.38%	35.63%	52.38%	101.43%	-72.52%	-	-
Horiz. %	58.94%	30.46%	114.40%	84.35%	55.36%	27.48%	100.00%	-
PBT	2,860,800	1,644,000	4,765,900	4,436,400	2,988,700	1,337,600	2,756,800	2.50%
YoY %	74.01%	-65.50%	7.43%	48.44%	123.44%	-51.48%	-	-
Horiz. %	103.77%	59.63%	172.88%	160.93%	108.41%	48.52%	100.00%	-
Tax	-274,700	-127,100	-698,300	-508,600	-166,100	-89,800	-595,100	-40.29%
YoY %	-116.13%	81.80%	-37.30%	-206.20%	-84.97%	84.91%	-	-
Horiz. %	46.16%	21.36%	117.34%	85.46%	27.91%	15.09%	100.00%	-
NP	2,586,100	1,516,900	4,067,600	3,927,800	2,822,600	1,247,800	2,161,700	12.70%
YoY %	70.49%	-62.71%	3.56%	39.16%	126.21%	-42.28%	-	-
Horiz. %	119.63%	70.17%	188.17%	181.70%	130.57%	57.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,578,100	1,514,900	4,061,100	3,892,700	2,801,000	1,246,200	2,126,900	13.69%
YoY %	70.18%	-62.70%	4.33%	38.98%	124.76%	-41.41%	-	-
Horiz. %	121.21%	71.23%	190.94%	183.02%	131.69%	58.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.60%	7.73%	14.65%	11.46%	5.56%	6.71%	21.59%	-
YoY %	24.19%	-47.24%	27.84%	106.12%	-17.14%	-68.92%	-	-
Horiz. %	44.47%	35.80%	67.86%	53.08%	25.75%	31.08%	100.00%	-
Total Cost	9,428,700	4,691,400	19,252,800	13,266,600	8,461,100	4,353,900	18,222,500	-35.57%
YoY %	100.98%	-75.63%	45.12%	56.80%	94.33%	-76.11%	-	-
Horiz. %	51.74%	25.75%	105.65%	72.80%	46.43%	23.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,166,567	25,558,792	23,702,585	23,865,908	22,822,961	21,341,906	19,033,567	23.66%
YoY %	2.38%	7.83%	-0.68%	4.57%	6.94%	12.13%	-	-
Horiz. %	137.48%	134.28%	124.53%	125.39%	119.91%	112.13%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Dividend
Div	433,221	-	1,553,075	852,353	423,431	-	599,354	-19.47%
YoY %	0.00%	-	82.21%	101.30%	0.00%	-	-	-
Horiz. %	72.28%	-	259.12%	142.21%	70.65%	-	100.00%	-
Div Payout %	16.80%	-	38.24%	21.90%	15.12%	-	28.18%	-
YoY %	0.00%	-	74.61%	44.84%	0.00%	-	-	-
Horiz. %	59.62%	-	135.70%	77.71%	53.66%	-	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Equity
Net Worth	26,166,567	25,558,792	23,702,585	23,865,908	22,822,961	21,341,906	19,033,567	23.66%
YoY %	2.38%	7.83%	-0.68%	4.57%	6.94%	12.13%	-	-
Horiz. %	137.48%	134.28%	124.53%	125.39%	119.91%	112.13%	100.00%	-
NOSH	4,332,213	4,331,998	4,278,445	4,261,769	4,234,315	4,184,687	4,049,695	4.60%
YoY %	0.00%	1.25%	0.39%	0.65%	1.19%	3.33%	-	-
Horiz. %	106.98%	106.97%	105.65%	105.24%	104.56%	103.33%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Ratio Analysis
NP Margin	21.52%	24.43%	17.44%	22.84%	25.01%	22.28%	10.60%	-
YoY %	-11.91%	40.08%	-23.64%	-8.68%	12.25%	110.19%	-	-
Horiz. %	203.02%	230.47%	164.53%	215.47%	235.94%	210.19%	100.00%	-
ROE	9.85%	5.93%	17.13%	16.31%	12.27%	5.84%	11.17%	-
YoY %	66.10%	-65.38%	5.03%	32.93%	110.10%	-47.72%	-	-
Horiz. %	88.18%	53.09%	153.36%	146.02%	109.85%	52.28%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Per Share
RPS	277.34	143.31	545.07	403.46	266.48	133.86	503.35	-32.81%
YoY %	93.52%	-73.71%	35.10%	51.40%	99.07%	-73.41%	-	-
Horiz. %	55.10%	28.47%	108.29%	80.15%	52.94%	26.59%	100.00%	-
EPS	59.51	34.97	94.92	91.34	66.15	29.78	52.52	8.69%
YoY %	70.17%	-63.16%	3.92%	38.08%	122.13%	-43.30%	-	-
Horiz. %	113.31%	66.58%	180.73%	173.91%	125.95%	56.70%	100.00%	-
DPS	10.00	0.00	36.30	20.00	10.00	0.00	14.80	-23.01%
YoY %	0.00%	0.00%	81.50%	100.00%	0.00%	0.00%	-	-
Horiz. %	67.57%	0.00%	245.27%	135.14%	67.57%	0.00%	100.00%	-
NAPS	6.04	5.90	5.54	5.60	5.39	5.10	4.70	18.22%
YoY %	2.37%	6.50%	-1.07%	3.90%	5.69%	8.51%	-	-
Horiz. %	128.51%	125.53%	117.87%	119.15%	114.68%	108.51%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,316,725
RPS	207.26	107.10	402.29	296.61	194.65	96.63	351.64	-29.72%
YoY %	93.52%	-73.38%	35.63%	52.38%	101.44%	-72.52%	-	-
Horiz. %	58.94%	30.46%	114.40%	84.35%	55.35%	27.48%	100.00%	-
EPS	44.47	26.13	70.06	67.15	48.32	21.50	36.69	13.69%
YoY %	70.19%	-62.70%	4.33%	38.97%	124.74%	-41.40%	-	-
Horiz. %	121.20%	71.22%	190.95%	183.02%	131.70%	58.60%	100.00%	-
DPS	7.47	0.00	26.79	14.70	7.30	0.00	10.34	-19.50%
YoY %	0.00%	0.00%	82.24%	101.37%	0.00%	0.00%	-	-
Horiz. %	72.24%	0.00%	259.09%	142.17%	70.60%	0.00%	100.00%	-
NAPS	4.5139	4.409	4.0888	4.117	3.9371	3.6816	3.2834	23.66%
YoY %	2.38%	7.83%	-0.68%	4.57%	6.94%	12.13%	-	-
Horiz. %	137.48%	134.28%	124.53%	125.39%	119.91%	112.13%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	-
Price	5.79	9.25	9.95	11.70	12.00	11.00	9.15	-
P/RPS	2.09	6.45	1.83	2.90	4.50	8.22	1.82	9.66%
YoY %	-67.60%	252.46%	-36.90%	-35.56%	-45.26%	351.65%	-	-
Horiz. %	114.84%	354.40%	100.55%	159.34%	247.25%	451.65%	100.00%	-
P/EPS	9.73	26.45	10.48	12.81	18.14	36.94	17.42	-32.20%
YoY %	-63.21%	152.39%	-18.19%	-29.38%	-50.89%	112.06%	-	-
Horiz. %	55.86%	151.84%	60.16%	73.54%	104.13%	212.06%	100.00%	-
EY	10.28	3.78	9.54	7.81	5.51	2.71	5.74	47.52%
YoY %	171.96%	-60.38%	22.15%	41.74%	103.32%	-52.79%	-	-
Horiz. %	179.09%	65.85%	166.20%	136.06%	95.99%	47.21%	100.00%	-
DY	1.73	0.00	3.65	1.71	0.83	0.00	1.62	4.48%
YoY %	0.00%	0.00%	113.45%	106.02%	0.00%	0.00%	-	-
Horiz. %	106.79%	0.00%	225.31%	105.56%	51.23%	0.00%	100.00%	-
P/NAPS	0.96	1.57	1.80	2.09	2.23	2.16	1.95	-37.67%
YoY %	-38.85%	-12.78%	-13.88%	-6.28%	3.24%	10.77%	-	-
Horiz. %	49.23%	80.51%	92.31%	107.18%	114.36%	110.77%	100.00%	-

	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	CAGR
Price Multiplier on Announcement Date
Date	14/04/08	15/01/08	25/10/07	13/07/07	16/04/07	25/01/07	12/10/06	-
Price	4.48	6.37	9.45	11.60	12.20	12.20	9.85	-
P/RPS	1.62	4.44	1.73	2.88	4.58	9.11	1.96	-11.93%
YoY %	-63.51%	156.65%	-39.93%	-37.12%	-49.73%	364.80%	-	-
Horiz. %	82.65%	226.53%	88.27%	146.94%	233.67%	464.80%	100.00%	-
P/EPS	7.53	18.22	9.96	12.70	18.44	40.97	18.75	-45.59%
YoY %	-58.67%	82.93%	-21.57%	-31.13%	-54.99%	118.51%	-	-
Horiz. %	40.16%	97.17%	53.12%	67.73%	98.35%	218.51%	100.00%	-
EY	13.28	5.49	10.04	7.87	5.42	2.44	5.33	83.88%
YoY %	141.89%	-45.32%	27.57%	45.20%	122.13%	-54.22%	-	-
Horiz. %	249.16%	103.00%	188.37%	147.65%	101.69%	45.78%	100.00%	-
DY	2.23	0.00	3.84	1.72	0.82	0.00	1.50	30.29%
YoY %	0.00%	0.00%	123.26%	109.76%	0.00%	0.00%	-	-
Horiz. %	148.67%	0.00%	256.00%	114.67%	54.67%	0.00%	100.00%	-
P/NAPS	0.74	1.08	1.71	2.07	2.26	2.39	2.10	-50.14%
YoY %	-31.48%	-36.84%	-17.39%	-8.41%	-5.44%	13.81%	-	-
Horiz. %	35.24%	51.43%	81.43%	98.57%	107.62%	113.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos