[TENAGA] QoQ TTM Result on 28-Feb-2005 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 28.05%
YoY- 113.39%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 19,344,100 18,977,500 18,665,400 18,368,800 18,013,000 17,712,100 17,399,400 7.31%
PBT 2,350,000 1,818,900 1,975,900 1,870,000 1,562,400 1,482,700 1,393,200 41.65%
Tax -472,300 -537,200 -653,100 -783,400 -713,800 -669,000 -687,400 -22.11%
NP 1,877,700 1,281,700 1,322,800 1,086,600 848,600 813,700 705,800 91.88%
-
NP to SH 1,867,100 1,280,000 1,322,800 1,086,600 848,600 813,700 705,800 91.16%
-
Tax Rate 20.10% 29.53% 33.05% 41.89% 45.69% 45.12% 49.34% -
Total Cost 17,466,400 17,695,800 17,342,600 17,282,200 17,164,400 16,898,400 16,693,600 3.06%
-
Net Worth 16,140,920 12,822,875 15,400,604 14,882,748 14,607,406 14,420,224 14,973,865 5.12%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 615,138 615,138 534,688 534,688 532,482 532,482 336,180 49.54%
Div Payout % 32.95% 48.06% 40.42% 49.21% 62.75% 65.44% 47.63% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 16,140,920 12,822,875 15,400,604 14,882,748 14,607,406 14,420,224 14,973,865 5.12%
NOSH 3,228,184 3,205,718 3,201,788 3,193,723 3,148,148 3,134,831 3,119,555 2.30%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 9.71% 6.75% 7.09% 5.92% 4.71% 4.59% 4.06% -
ROE 11.57% 9.98% 8.59% 7.30% 5.81% 5.64% 4.71% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 599.23 591.99 582.97 575.15 572.18 565.01 557.75 4.89%
EPS 57.84 39.93 41.31 34.02 26.96 25.96 22.63 86.83%
DPS 19.20 19.20 16.70 16.74 17.00 17.00 10.80 46.70%
NAPS 5.00 4.00 4.81 4.66 4.64 4.60 4.80 2.75%
Adjusted Per Share Value based on latest NOSH - 3,193,723
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 332.78 326.47 321.10 316.00 309.88 304.70 299.32 7.31%
EPS 32.12 22.02 22.76 18.69 14.60 14.00 12.14 91.18%
DPS 10.58 10.58 9.20 9.20 9.16 9.16 5.78 49.58%
NAPS 2.7767 2.2059 2.6494 2.5603 2.5129 2.4807 2.576 5.12%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 9.80 11.00 10.30 10.40 11.30 10.00 9.60 -
P/RPS 1.64 1.86 1.77 1.81 1.97 1.77 1.72 -3.12%
P/EPS 16.94 27.55 24.93 30.57 41.92 38.53 42.43 -45.74%
EY 5.90 3.63 4.01 3.27 2.39 2.60 2.36 84.09%
DY 1.96 1.75 1.62 1.61 1.50 1.70 1.13 44.31%
P/NAPS 1.96 2.75 2.14 2.23 2.44 2.17 2.00 -1.33%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 25/10/05 21/07/05 18/04/05 26/01/05 27/10/04 27/07/04 -
Price 10.50 10.30 10.80 10.40 10.80 10.70 10.30 -
P/RPS 1.75 1.74 1.85 1.81 1.89 1.89 1.85 -3.63%
P/EPS 18.15 25.80 26.14 30.57 40.07 41.22 45.52 -45.79%
EY 5.51 3.88 3.83 3.27 2.50 2.43 2.20 84.32%
DY 1.83 1.86 1.55 1.61 1.57 1.59 1.05 44.77%
P/NAPS 2.10 2.58 2.25 2.23 2.33 2.33 2.15 -1.55%

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