[TENAGA] QoQ Quarter Result on 31-May-2005 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 94.1%
YoY- 70.17%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 4,831,400 4,911,400 4,956,100 4,835,800 4,640,800 4,544,800 4,644,000 2.67%
PBT 542,600 747,600 396,900 698,300 507,200 216,500 553,900 -1.36%
Tax -143,700 -143,100 8,400 -125,500 -212,100 -208,000 -107,500 21.41%
NP 398,900 604,500 405,300 572,800 295,100 8,500 446,400 -7.24%
-
NP to SH 399,500 595,600 403,600 572,800 295,100 8,500 446,400 -7.15%
-
Tax Rate 26.48% 19.14% -2.12% 17.97% 41.82% 96.07% 19.41% -
Total Cost 4,432,500 4,306,900 4,550,800 4,263,000 4,345,700 4,536,300 4,197,600 3.70%
-
Net Worth 16,161,003 16,140,920 12,822,875 15,400,604 14,882,748 14,607,406 14,420,224 7.91%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - 519,326 - 95,811 - 438,876 -
Div Payout % - - 128.67% - 32.47% - 98.31% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 16,161,003 16,140,920 12,822,875 15,400,604 14,882,748 14,607,406 14,420,224 7.91%
NOSH 3,232,200 3,228,184 3,205,718 3,201,788 3,193,723 3,148,148 3,134,831 2.06%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 8.26% 12.31% 8.18% 11.84% 6.36% 0.19% 9.61% -
ROE 2.47% 3.69% 3.15% 3.72% 1.98% 0.06% 3.10% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 149.48 152.14 154.60 151.03 145.31 144.36 148.14 0.60%
EPS 9.88 14.76 10.05 17.89 9.24 0.27 14.24 -21.67%
DPS 0.00 0.00 16.20 0.00 3.00 0.00 14.00 -
NAPS 5.00 5.00 4.00 4.81 4.66 4.64 4.60 5.73%
Adjusted Per Share Value based on latest NOSH - 3,201,788
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 83.11 84.49 85.26 83.19 79.84 78.18 79.89 2.67%
EPS 6.87 10.25 6.94 9.85 5.08 0.15 7.68 -7.17%
DPS 0.00 0.00 8.93 0.00 1.65 0.00 7.55 -
NAPS 2.7802 2.7767 2.2059 2.6494 2.5603 2.5129 2.4807 7.91%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 8.85 9.80 11.00 10.30 10.40 11.30 10.00 -
P/RPS 5.92 6.44 7.12 6.82 7.16 7.83 6.75 -8.39%
P/EPS 71.60 53.12 87.37 57.57 112.55 4,185.19 70.22 1.30%
EY 1.40 1.88 1.14 1.74 0.89 0.02 1.42 -0.94%
DY 0.00 0.00 1.47 0.00 0.29 0.00 1.40 -
P/NAPS 1.77 1.96 2.75 2.14 2.23 2.44 2.17 -12.73%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 13/04/06 25/01/06 25/10/05 21/07/05 18/04/05 26/01/05 27/10/04 -
Price 8.65 10.50 10.30 10.80 10.40 10.80 10.70 -
P/RPS 5.79 6.90 6.66 7.15 7.16 7.48 7.22 -13.71%
P/EPS 69.98 56.91 81.81 60.37 112.55 4,000.00 75.14 -4.64%
EY 1.43 1.76 1.22 1.66 0.89 0.03 1.33 4.96%
DY 0.00 0.00 1.57 0.00 0.29 0.00 1.31 -
P/NAPS 1.73 2.10 2.58 2.25 2.23 2.33 2.33 -18.04%

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