[TENAGA] QoQ TTM Result on 30-Nov-2002 [#1]

Announcement Date
28-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- 6.2%
YoY- -50.03%
Quarter Report
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 16,457,800 16,219,800 15,909,000 15,621,200 15,375,100 15,015,400 14,766,200 7.47%
PBT 1,648,500 1,400,800 782,900 1,523,600 1,513,500 1,566,800 2,272,300 -19.21%
Tax -567,400 -629,800 -546,600 -508,900 -558,000 -334,100 -311,900 48.85%
NP 1,081,100 771,000 236,300 1,014,700 955,500 1,232,700 1,960,400 -32.67%
-
NP to SH 1,081,100 771,000 236,300 1,014,700 955,500 1,232,700 1,960,400 -32.67%
-
Tax Rate 34.42% 44.96% 69.82% 33.40% 36.87% 21.32% 13.73% -
Total Cost 15,376,700 15,448,800 15,672,700 14,606,500 14,419,600 13,782,700 12,805,800 12.93%
-
Net Worth 12,439,694 12,442,424 12,200,000 14,883,080 15,591,666 17,648,816 15,532,566 -13.72%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 334,074 278,600 278,600 280,295 280,295 93,195 93,195 133.68%
Div Payout % 30.90% 36.13% 117.90% 27.62% 29.33% 7.56% 4.75% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 12,439,694 12,442,424 12,200,000 14,883,080 15,591,666 17,648,816 15,532,566 -13.72%
NOSH 3,109,923 3,110,606 3,050,000 3,113,615 3,118,333 3,123,684 3,106,513 0.07%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 6.57% 4.75% 1.49% 6.50% 6.21% 8.21% 13.28% -
ROE 8.69% 6.20% 1.94% 6.82% 6.13% 6.98% 12.62% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 529.20 521.44 521.61 501.71 493.06 480.70 475.33 7.39%
EPS 34.76 24.79 7.75 32.59 30.64 39.46 63.11 -32.73%
DPS 10.80 9.00 9.13 9.00 9.00 3.00 3.00 134.34%
NAPS 4.00 4.00 4.00 4.78 5.00 5.65 5.00 -13.78%
Adjusted Per Share Value based on latest NOSH - 3,113,615
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 283.12 279.03 273.68 268.73 264.50 258.31 254.02 7.47%
EPS 18.60 13.26 4.07 17.46 16.44 21.21 33.72 -32.66%
DPS 5.75 4.79 4.79 4.82 4.82 1.60 1.60 134.07%
NAPS 2.14 2.1405 2.0988 2.5603 2.6822 3.0361 2.6721 -13.72%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 - -
Price 9.00 8.90 9.40 8.80 9.85 10.00 0.00 -
P/RPS 1.70 1.71 1.80 1.75 2.00 2.08 0.00 -
P/EPS 25.89 35.91 121.33 27.00 32.15 25.34 0.00 -
EY 3.86 2.78 0.82 3.70 3.11 3.95 0.00 -
DY 1.20 1.01 0.97 1.02 0.91 0.30 0.00 -
P/NAPS 2.25 2.23 2.35 1.84 1.97 1.77 0.00 -
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 28/10/03 29/07/03 29/04/03 28/01/03 30/10/02 01/08/02 26/04/02 -
Price 9.25 8.85 8.85 9.60 8.95 9.80 11.30 -
P/RPS 1.75 1.70 1.70 1.91 1.82 2.04 2.38 -18.48%
P/EPS 26.61 35.71 114.23 29.46 29.21 24.83 17.91 30.11%
EY 3.76 2.80 0.88 3.39 3.42 4.03 5.58 -23.08%
DY 1.17 1.02 1.03 0.94 1.01 0.31 0.27 165.08%
P/NAPS 2.31 2.21 2.21 2.01 1.79 1.73 2.26 1.46%

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