[TENAGA] QoQ Quarter Result on 28-Feb-2010 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 41.6%
YoY- 48.25%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 7,731,200 8,070,200 7,723,300 7,389,100 7,338,300 7,462,600 7,001,800 6.82%
PBT 1,002,400 700,700 1,286,800 1,262,300 973,100 260,100 1,240,300 -13.22%
Tax -283,900 -144,900 -177,500 -260,800 -275,600 -126,700 -234,500 13.57%
NP 718,500 555,800 1,109,300 1,001,500 697,500 133,400 1,005,800 -20.07%
-
NP to SH 716,500 555,200 1,107,100 1,000,100 706,300 164,300 1,023,100 -21.12%
-
Tax Rate 28.32% 20.68% 13.79% 20.66% 28.32% 48.71% 18.91% -
Total Cost 7,012,700 7,514,400 6,614,000 6,387,600 6,640,800 7,329,200 5,996,000 10.99%
-
Net Worth 26,113,554 26,067,115 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 0.64%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - 868,903 - 260,329 - 566,596 - -
Div Payout % - 156.50% - 26.03% - 344.85% - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 26,113,554 26,067,115 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 0.64%
NOSH 4,352,259 4,344,519 4,339,866 4,338,828 4,338,451 4,335,092 4,335,169 0.26%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 9.29% 6.89% 14.36% 13.55% 9.50% 1.79% 14.36% -
ROE 2.74% 2.13% 3.91% 3.65% 2.68% 0.63% 3.96% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 177.64 185.76 177.96 170.30 169.15 172.14 161.51 6.54%
EPS 13.16 10.22 25.51 23.05 16.28 3.79 23.60 -32.22%
DPS 0.00 20.00 0.00 6.00 0.00 13.07 0.00 -
NAPS 6.00 6.00 6.522 6.316 6.082 5.996 5.966 0.37%
Adjusted Per Share Value based on latest NOSH - 4,338,828
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 133.37 139.22 133.23 127.47 126.59 128.73 120.78 6.82%
EPS 12.36 9.58 19.10 17.25 12.18 2.83 17.65 -21.12%
DPS 0.00 14.99 0.00 4.49 0.00 9.77 0.00 -
NAPS 4.5047 4.4967 4.8827 4.7273 4.5518 4.484 4.4616 0.64%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 5.44 5.67 5.34 5.09 5.39 5.13 5.22 -
P/RPS 3.06 3.05 3.00 2.99 3.19 2.98 3.23 -3.53%
P/EPS 33.04 44.37 20.93 22.08 33.11 135.36 22.12 30.63%
EY 3.03 2.25 4.78 4.53 3.02 0.74 4.52 -23.38%
DY 0.00 3.53 0.00 1.18 0.00 2.55 0.00 -
P/NAPS 0.91 0.95 0.82 0.81 0.89 0.86 0.87 3.03%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 19/01/11 28/10/10 14/07/10 20/04/10 20/01/10 26/10/09 22/07/09 -
Price 6.49 5.68 5.51 5.44 5.22 5.43 5.38 -
P/RPS 3.65 3.06 3.10 3.19 3.09 3.15 3.33 6.30%
P/EPS 39.42 44.45 21.60 23.60 32.06 143.27 22.80 44.00%
EY 2.54 2.25 4.63 4.24 3.12 0.70 4.39 -30.54%
DY 0.00 3.52 0.00 1.10 0.00 2.41 0.00 -
P/NAPS 1.08 0.95 0.84 0.86 0.86 0.91 0.90 12.91%

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