[TENAGA] QoQ TTM Result on 28-Feb-2009 [#2]

Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -287.85%
YoY- -106.61%
Quarter Report
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 28,709,300 28,785,600 28,066,100 27,061,700 26,127,600 24,921,300 24,304,200 11.73%
PBT 3,288,900 1,543,100 1,007,800 207,100 608,500 3,025,200 3,629,900 -6.35%
Tax -797,700 -690,100 -569,500 -479,000 -465,700 -424,800 -608,400 19.77%
NP 2,491,200 853,000 438,300 -271,900 142,800 2,600,400 3,021,500 -12.06%
-
NP to SH 2,568,300 917,900 470,700 -253,600 135,000 2,594,000 3,045,300 -10.72%
-
Tax Rate 24.25% 44.72% 56.51% 231.29% 76.53% 14.04% 16.76% -
Total Cost 26,218,100 27,932,600 27,627,800 27,333,600 25,984,800 22,320,900 21,282,700 14.90%
-
Net Worth 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 25,647,288 26,025,913 0.92%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 770,363 770,363 636,998 636,998 866,483 866,483 1,138,886 -22.92%
Div Payout % 30.00% 83.93% 135.33% 0.00% 641.84% 33.40% 37.40% -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 25,647,288 26,025,913 0.92%
NOSH 4,338,451 4,335,092 4,335,169 4,335,475 4,334,710 4,332,312 4,330,434 0.12%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 8.68% 2.96% 1.56% -1.00% 0.55% 10.43% 12.43% -
ROE 9.73% 3.53% 1.82% -1.02% 0.55% 10.11% 11.70% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 661.74 664.01 647.40 624.19 602.75 575.24 561.24 11.59%
EPS 59.20 21.17 10.86 -5.85 3.11 59.88 70.32 -10.83%
DPS 17.77 17.77 14.70 14.70 20.00 20.00 26.30 -22.98%
NAPS 6.082 5.996 5.966 5.755 5.682 5.92 6.01 0.79%
Adjusted Per Share Value based on latest NOSH - 4,335,475
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 493.89 495.20 482.82 465.54 449.47 428.72 418.10 11.73%
EPS 44.18 15.79 8.10 -4.36 2.32 44.62 52.39 -10.73%
DPS 13.25 13.25 10.96 10.96 14.91 14.91 19.59 -22.92%
NAPS 4.5393 4.4716 4.4493 4.2923 4.2371 4.4121 4.4772 0.92%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 5.39 5.13 5.22 4.13 3.78 5.06 4.51 -
P/RPS 0.81 0.77 0.81 0.66 0.63 0.88 0.80 0.83%
P/EPS 9.10 24.23 48.08 -70.61 121.37 8.45 6.41 26.28%
EY 10.98 4.13 2.08 -1.42 0.82 11.83 15.59 -20.82%
DY 3.30 3.46 2.82 3.56 5.29 3.95 5.83 -31.54%
P/NAPS 0.89 0.86 0.87 0.72 0.67 0.85 0.75 12.07%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 20/01/10 26/10/09 22/07/09 15/04/09 19/01/09 16/10/08 24/07/08 -
Price 5.22 5.43 5.38 4.16 3.87 4.22 5.15 -
P/RPS 0.79 0.82 0.83 0.67 0.64 0.73 0.92 -9.64%
P/EPS 8.82 25.65 49.55 -71.12 124.26 7.05 7.32 13.21%
EY 11.34 3.90 2.02 -1.41 0.80 14.19 13.65 -11.61%
DY 3.40 3.27 2.73 3.53 5.17 4.74 5.11 -23.76%
P/NAPS 0.86 0.91 0.90 0.72 0.68 0.71 0.86 0.00%

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