[TENAGA] QoQ TTM Result on 30-Nov-2005 [#1]

Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 45.87%
YoY- 120.02%
Quarter Report
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 20,384,200 19,720,000 19,534,700 19,344,100 18,977,500 18,665,400 18,368,800 7.16%
PBT 2,756,800 2,357,900 2,385,400 2,350,000 1,818,900 1,975,900 1,870,000 29.44%
Tax -595,100 -536,500 -403,900 -472,300 -537,200 -653,100 -783,400 -16.70%
NP 2,161,700 1,821,400 1,981,500 1,877,700 1,281,700 1,322,800 1,086,600 57.98%
-
NP to SH 2,126,900 1,794,100 1,971,500 1,867,100 1,280,000 1,322,800 1,086,600 56.28%
-
Tax Rate 21.59% 22.75% 16.93% 20.10% 29.53% 33.05% 41.89% -
Total Cost 18,222,500 17,898,600 17,553,200 17,466,400 17,695,800 17,342,600 17,282,200 3.58%
-
Net Worth 19,153,735 17,465,522 16,161,003 16,140,920 12,822,875 15,400,604 14,882,748 18.26%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 489,031 519,326 519,326 615,138 615,138 534,688 534,688 -5.76%
Div Payout % 22.99% 28.95% 26.34% 32.95% 48.06% 40.42% 49.21% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 19,153,735 17,465,522 16,161,003 16,140,920 12,822,875 15,400,604 14,882,748 18.26%
NOSH 4,075,262 4,042,944 3,232,200 3,228,184 3,205,718 3,201,788 3,193,723 17.59%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 10.60% 9.24% 10.14% 9.71% 6.75% 7.09% 5.92% -
ROE 11.10% 10.27% 12.20% 11.57% 9.98% 8.59% 7.30% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 500.19 487.76 604.38 599.23 591.99 582.97 575.15 -8.86%
EPS 52.19 44.38 61.00 57.84 39.93 41.31 34.02 32.91%
DPS 12.00 12.85 16.20 19.20 19.20 16.70 16.74 -19.85%
NAPS 4.70 4.32 5.00 5.00 4.00 4.81 4.66 0.56%
Adjusted Per Share Value based on latest NOSH - 3,228,184
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 350.67 339.24 336.05 332.78 326.47 321.10 316.00 7.16%
EPS 36.59 30.86 33.92 32.12 22.02 22.76 18.69 56.30%
DPS 8.41 8.93 8.93 10.58 10.58 9.20 9.20 -5.79%
NAPS 3.295 3.0046 2.7802 2.7767 2.2059 2.6494 2.5603 18.26%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 9.15 9.10 8.85 9.80 11.00 10.30 10.40 -
P/RPS 1.83 1.87 1.46 1.64 1.86 1.77 1.81 0.73%
P/EPS 17.53 20.51 14.51 16.94 27.55 24.93 30.57 -30.90%
EY 5.70 4.88 6.89 5.90 3.63 4.01 3.27 44.69%
DY 1.31 1.41 1.83 1.96 1.75 1.62 1.61 -12.81%
P/NAPS 1.95 2.11 1.77 1.96 2.75 2.14 2.23 -8.53%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 12/10/06 14/07/06 13/04/06 25/01/06 25/10/05 21/07/05 18/04/05 -
Price 9.85 9.20 8.65 10.50 10.30 10.80 10.40 -
P/RPS 1.97 1.89 1.43 1.75 1.74 1.85 1.81 5.79%
P/EPS 18.87 20.73 14.18 18.15 25.80 26.14 30.57 -27.43%
EY 5.30 4.82 7.05 5.51 3.88 3.83 3.27 37.85%
DY 1.22 1.40 1.87 1.83 1.86 1.55 1.61 -16.84%
P/NAPS 2.10 2.13 1.73 2.10 2.58 2.25 2.23 -3.91%

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