[TENAGA] QoQ Quarter Result on 30-Nov-2004 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
30-Nov-2004 [#1]
Profit Trend
QoQ- -98.1%
YoY- 132.2%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 4,956,100 4,835,800 4,640,800 4,544,800 4,644,000 4,539,200 4,285,000 10.15%
PBT 396,900 698,300 507,200 216,500 553,900 592,400 199,600 57.93%
Tax 8,400 -125,500 -212,100 -208,000 -107,500 -255,800 -142,500 -
NP 405,300 572,800 295,100 8,500 446,400 336,600 57,100 268.02%
-
NP to SH 403,600 572,800 295,100 8,500 446,400 336,600 57,100 266.99%
-
Tax Rate -2.12% 17.97% 41.82% 96.07% 19.41% 43.18% 71.39% -
Total Cost 4,550,800 4,263,000 4,345,700 4,536,300 4,197,600 4,202,600 4,227,900 5.01%
-
Net Worth 12,822,875 15,400,604 14,882,748 14,607,406 14,420,224 14,973,865 14,571,420 -8.14%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div 519,326 - 95,811 - 438,876 - 93,606 212.41%
Div Payout % 128.67% - 32.47% - 98.31% - 163.93% -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 12,822,875 15,400,604 14,882,748 14,607,406 14,420,224 14,973,865 14,571,420 -8.14%
NOSH 3,205,718 3,201,788 3,193,723 3,148,148 3,134,831 3,119,555 3,120,218 1.81%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 8.18% 11.84% 6.36% 0.19% 9.61% 7.42% 1.33% -
ROE 3.15% 3.72% 1.98% 0.06% 3.10% 2.25% 0.39% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 154.60 151.03 145.31 144.36 148.14 145.51 137.33 8.19%
EPS 10.05 17.89 9.24 0.27 14.24 10.79 1.83 210.31%
DPS 16.20 0.00 3.00 0.00 14.00 0.00 3.00 206.85%
NAPS 4.00 4.81 4.66 4.64 4.60 4.80 4.67 -9.78%
Adjusted Per Share Value based on latest NOSH - 3,148,148
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 85.26 83.19 79.84 78.18 79.89 78.09 73.71 10.16%
EPS 6.94 9.85 5.08 0.15 7.68 5.79 0.98 267.45%
DPS 8.93 0.00 1.65 0.00 7.55 0.00 1.61 212.36%
NAPS 2.2059 2.6494 2.5603 2.5129 2.4807 2.576 2.5067 -8.14%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 11.00 10.30 10.40 11.30 10.00 9.60 9.70 -
P/RPS 7.12 6.82 7.16 7.83 6.75 6.60 7.06 0.56%
P/EPS 87.37 57.57 112.55 4,185.19 70.22 88.97 530.05 -69.83%
EY 1.14 1.74 0.89 0.02 1.42 1.12 0.19 229.11%
DY 1.47 0.00 0.29 0.00 1.40 0.00 0.31 181.45%
P/NAPS 2.75 2.14 2.23 2.44 2.17 2.00 2.08 20.39%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 25/10/05 21/07/05 18/04/05 26/01/05 27/10/04 27/07/04 27/04/04 -
Price 10.30 10.80 10.40 10.80 10.70 10.30 10.30 -
P/RPS 6.66 7.15 7.16 7.48 7.22 7.08 7.50 -7.59%
P/EPS 81.81 60.37 112.55 4,000.00 75.14 95.46 562.84 -72.25%
EY 1.22 1.66 0.89 0.03 1.33 1.05 0.18 256.89%
DY 1.57 0.00 0.29 0.00 1.31 0.00 0.29 207.37%
P/NAPS 2.58 2.25 2.23 2.33 2.33 2.15 2.21 10.83%

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