[TENAGA] QoQ Quarter Result on 28-Feb-2009 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 171.45%
YoY- -36.55%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 7,338,300 7,462,600 7,001,800 6,906,600 7,414,600 6,743,100 5,997,400 14.38%
PBT 973,100 260,100 1,240,300 815,400 -772,700 -275,200 439,600 69.76%
Tax -275,600 -126,700 -234,500 -160,900 -168,000 -6,100 -144,000 54.08%
NP 697,500 133,400 1,005,800 654,500 -940,700 -281,300 295,600 77.14%
-
NP to SH 706,300 164,300 1,023,100 674,600 -944,100 -282,900 298,800 77.35%
-
Tax Rate 28.32% 48.71% 18.91% 19.73% - - 32.76% -
Total Cost 6,640,800 7,329,200 5,996,000 6,252,100 8,355,300 7,024,400 5,701,800 10.68%
-
Net Worth 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 25,647,288 26,025,913 0.92%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 566,596 - 203,767 - 433,231 - -
Div Payout % - 344.85% - 30.21% - 0.00% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 25,647,288 26,025,913 0.92%
NOSH 4,338,451 4,335,092 4,335,169 4,335,475 4,334,710 4,332,312 4,330,434 0.12%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 9.50% 1.79% 14.36% 9.48% -12.69% -4.17% 4.93% -
ROE 2.68% 0.63% 3.96% 2.70% -3.83% -1.10% 1.15% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 169.15 172.14 161.51 159.30 171.05 155.65 138.49 14.24%
EPS 16.28 3.79 23.60 15.56 -21.78 -6.53 6.90 77.13%
DPS 0.00 13.07 0.00 4.70 0.00 10.00 0.00 -
NAPS 6.082 5.996 5.966 5.755 5.682 5.92 6.01 0.79%
Adjusted Per Share Value based on latest NOSH - 4,335,475
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 126.80 128.95 120.98 119.34 128.12 116.51 103.63 14.38%
EPS 12.20 2.84 17.68 11.66 -16.31 -4.89 5.16 77.38%
DPS 0.00 9.79 0.00 3.52 0.00 7.49 0.00 -
NAPS 4.5593 4.4914 4.469 4.3113 4.2558 4.4316 4.497 0.92%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 5.39 5.13 5.22 4.13 3.78 5.06 4.51 -
P/RPS 3.19 2.98 3.23 2.59 2.21 3.25 3.26 -1.43%
P/EPS 33.11 135.36 22.12 26.54 -17.36 -77.49 65.36 -36.42%
EY 3.02 0.74 4.52 3.77 -5.76 -1.29 1.53 57.28%
DY 0.00 2.55 0.00 1.14 0.00 1.98 0.00 -
P/NAPS 0.89 0.86 0.87 0.72 0.67 0.85 0.75 12.07%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/01/10 26/10/09 22/07/09 15/04/09 19/01/09 16/10/08 24/07/08 -
Price 5.22 5.43 5.38 4.16 3.87 4.22 5.15 -
P/RPS 3.09 3.15 3.33 2.61 2.26 2.71 3.72 -11.62%
P/EPS 32.06 143.27 22.80 26.74 -17.77 -64.62 74.64 -43.04%
EY 3.12 0.70 4.39 3.74 -5.63 -1.55 1.34 75.58%
DY 0.00 2.41 0.00 1.13 0.00 2.37 0.00 -
P/NAPS 0.86 0.91 0.90 0.72 0.68 0.71 0.86 0.00%

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
Post a Comment