[TENAGA] QoQ Quarter Result on 31-Aug-2006 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
12-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
QoQ- 86.24%
YoY- 82.46%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 5,910,700 5,682,000 5,601,700 5,620,300 5,021,100 4,831,400 4,911,400 13.15%
PBT 1,447,700 1,651,100 1,337,600 795,800 670,800 542,600 747,600 55.42%
Tax -342,500 -76,300 -89,800 -50,200 -258,100 -143,700 -143,100 79.02%
NP 1,105,200 1,574,800 1,247,800 745,600 412,700 398,900 604,500 49.57%
-
NP to SH 1,091,700 1,554,800 1,246,200 736,400 395,400 399,500 595,600 49.82%
-
Tax Rate 23.66% 4.62% 6.71% 6.31% 38.48% 26.48% 19.14% -
Total Cost 4,805,500 4,107,200 4,353,900 4,874,700 4,608,400 4,432,500 4,306,900 7.58%
-
Net Worth 24,173,664 23,086,424 21,341,906 19,153,735 17,465,522 16,161,003 16,140,920 30.93%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 431,672 428,319 - 489,031 - - - -
Div Payout % 39.54% 27.55% - 66.41% - - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 24,173,664 23,086,424 21,341,906 19,153,735 17,465,522 16,161,003 16,140,920 30.93%
NOSH 4,316,725 4,283,195 4,184,687 4,075,262 4,042,944 3,232,200 3,228,184 21.39%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 18.70% 27.72% 22.28% 13.27% 8.22% 8.26% 12.31% -
ROE 4.52% 6.73% 5.84% 3.84% 2.26% 2.47% 3.69% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 136.93 132.66 133.86 137.91 124.19 149.48 152.14 -6.78%
EPS 25.29 36.30 29.78 18.07 9.78 9.88 14.76 43.23%
DPS 10.00 10.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 5.60 5.39 5.10 4.70 4.32 5.00 5.00 7.85%
Adjusted Per Share Value based on latest NOSH - 4,075,262
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 102.13 98.18 96.79 97.11 86.76 83.48 84.86 13.15%
EPS 18.86 26.87 21.53 12.72 6.83 6.90 10.29 49.82%
DPS 7.46 7.40 0.00 8.45 0.00 0.00 0.00 -
NAPS 4.177 3.9891 3.6877 3.3096 3.0179 2.7925 2.789 30.93%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 -
Price 11.70 12.00 11.00 9.15 9.10 8.85 9.80 -
P/RPS 8.54 9.05 8.22 6.63 7.33 5.92 6.44 20.72%
P/EPS 46.26 33.06 36.94 50.64 93.05 71.60 53.12 -8.81%
EY 2.16 3.02 2.71 1.97 1.07 1.40 1.88 9.70%
DY 0.85 0.83 0.00 1.31 0.00 0.00 0.00 -
P/NAPS 2.09 2.23 2.16 1.95 2.11 1.77 1.96 4.37%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 13/07/07 16/04/07 25/01/07 12/10/06 14/07/06 13/04/06 25/01/06 -
Price 11.60 12.20 12.20 9.85 9.20 8.65 10.50 -
P/RPS 8.47 9.20 9.11 7.14 7.41 5.79 6.90 14.65%
P/EPS 45.87 33.61 40.97 54.51 94.07 69.98 56.91 -13.40%
EY 2.18 2.98 2.44 1.83 1.06 1.43 1.76 15.35%
DY 0.86 0.82 0.00 1.22 0.00 0.00 0.00 -
P/NAPS 2.07 2.26 2.39 2.10 2.13 1.73 2.10 -0.95%

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