[TENAGA] QoQ TTM Result on 30-Nov-2007 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

15-Jan-2008

Admission Sponsor

Sponsor

Financial Year

31-Aug-2008

Quarter

30-Nov-2007 [#1]

Profit Trend

QoQ- 6.62%

YoY- 55.89%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
TTM Result
Revenue	24,921,300	24,304,200	24,217,500	23,927,000	23,320,400	22,814,700	21,925,100	8.87%
YoY %	2.54%	0.36%	1.21%	2.60%	2.22%	4.06%	-	-
Horiz. %	113.67%	110.85%	110.46%	109.13%	106.36%	104.06%	100.00%	-
PBT	3,025,200	3,629,900	4,638,000	5,072,300	4,765,900	5,232,200	4,455,300	-22.65%
YoY %	-16.66%	-21.74%	-8.56%	6.43%	-8.91%	17.44%	-	-
Horiz. %	67.90%	81.47%	104.10%	113.85%	106.97%	117.44%	100.00%	-
Tax	-424,800	-608,400	-806,900	-735,600	-698,300	-558,800	-474,400	-7.06%
YoY %	30.18%	24.60%	-9.69%	-5.34%	-24.96%	-17.79%	-	-
Horiz. %	89.54%	128.25%	170.09%	155.06%	147.20%	117.79%	100.00%	-
NP	2,600,400	3,021,500	3,831,100	4,336,700	4,067,600	4,673,400	3,980,900	-24.61%
YoY %	-13.94%	-21.13%	-11.66%	6.62%	-12.96%	17.40%	-	-
Horiz. %	65.32%	75.90%	96.24%	108.94%	102.18%	117.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,594,000	3,045,300	3,838,200	4,329,800	4,061,100	4,629,100	3,932,800	-24.13%
YoY %	-14.82%	-20.66%	-11.35%	6.62%	-12.27%	17.70%	-	-
Horiz. %	65.96%	77.43%	97.59%	110.09%	103.26%	117.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.04%	16.76%	17.40%	14.50%	14.65%	10.68%	10.65%	-
YoY %	-16.23%	-3.68%	20.00%	-1.02%	37.17%	0.28%	-	-
Horiz. %	131.83%	157.37%	163.38%	136.15%	137.56%	100.28%	100.00%	-
Total Cost	22,320,900	21,282,700	20,386,400	19,590,300	19,252,800	18,141,300	17,944,200	15.58%
YoY %	4.88%	4.40%	4.06%	1.75%	6.13%	1.10%	-	-
Horiz. %	124.39%	118.60%	113.61%	109.17%	107.29%	101.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,647,288	26,025,913	26,168,409	25,558,792	23,982,929	24,173,664	23,086,424	7.23%
YoY %	-1.45%	-0.54%	2.39%	6.57%	-0.79%	4.71%	-	-
Horiz. %	111.09%	112.73%	113.35%	110.71%	103.88%	104.71%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Dividend
Div	866,483	1,138,886	1,570,559	1,565,627	1,565,627	1,349,023	917,351	-3.71%
YoY %	-23.92%	-27.49%	0.32%	0.00%	16.06%	47.06%	-	-
Horiz. %	94.45%	124.15%	171.21%	170.67%	170.67%	147.06%	100.00%	-
Div Payout %	33.40%	37.40%	40.92%	36.16%	38.55%	29.14%	23.33%	-
YoY %	-10.70%	-8.60%	13.16%	-6.20%	32.29%	24.90%	-	-
Horiz. %	143.16%	160.31%	175.40%	154.99%	165.24%	124.90%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Equity
Net Worth	25,647,288	26,025,913	26,168,409	25,558,792	23,982,929	24,173,664	23,086,424	7.23%
YoY %	-1.45%	-0.54%	2.39%	6.57%	-0.79%	4.71%	-	-
Horiz. %	111.09%	112.73%	113.35%	110.71%	103.88%	104.71%	100.00%	-
NOSH	4,332,312	4,330,434	4,332,518	4,331,998	4,329,048	4,316,725	4,283,195	0.75%
YoY %	0.04%	-0.05%	0.01%	0.07%	0.29%	0.78%	-	-
Horiz. %	101.15%	101.10%	101.15%	101.14%	101.07%	100.78%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Ratio Analysis
NP Margin	10.43%	12.43%	15.82%	18.12%	17.44%	20.48%	18.16%	-
YoY %	-16.09%	-21.43%	-12.69%	3.90%	-14.84%	12.78%	-	-
Horiz. %	57.43%	68.45%	87.11%	99.78%	96.04%	112.78%	100.00%	-
ROE	10.11%	11.70%	14.67%	16.94%	16.93%	19.15%	17.04%	-
YoY %	-13.59%	-20.25%	-13.40%	0.06%	-11.59%	12.38%	-	-
Horiz. %	59.33%	68.66%	86.09%	99.41%	99.35%	112.38%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Per Share
RPS	575.24	561.24	558.97	552.33	538.70	528.52	511.89	8.05%
YoY %	2.49%	0.41%	1.20%	2.53%	1.93%	3.25%	-	-
Horiz. %	112.38%	109.64%	109.20%	107.90%	105.24%	103.25%	100.00%	-
EPS	59.88	70.32	88.59	99.95	93.81	107.24	91.82	-24.70%
YoY %	-14.85%	-20.62%	-11.37%	6.55%	-12.52%	16.79%	-	-
Horiz. %	65.21%	76.58%	96.48%	108.85%	102.17%	116.79%	100.00%	-
DPS	20.00	26.30	36.30	36.30	36.17	31.25	21.42	-4.45%
YoY %	-23.95%	-27.55%	0.00%	0.36%	15.74%	45.89%	-	-
Horiz. %	93.37%	122.78%	169.47%	169.47%	168.86%	145.89%	100.00%	-
NAPS	5.92	6.01	6.04	5.90	5.54	5.60	5.39	6.42%
YoY %	-1.50%	-0.50%	2.37%	6.50%	-1.07%	3.90%	-	-
Horiz. %	109.83%	111.50%	112.06%	109.46%	102.78%	103.90%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 4,331,998
RPS	429.91	419.26	417.76	412.75	402.29	393.57	378.22	8.87%
YoY %	2.54%	0.36%	1.21%	2.60%	2.22%	4.06%	-	-
Horiz. %	113.67%	110.85%	110.45%	109.13%	106.36%	104.06%	100.00%	-
EPS	44.75	52.53	66.21	74.69	70.06	79.85	67.84	-24.12%
YoY %	-14.81%	-20.66%	-11.35%	6.61%	-12.26%	17.70%	-	-
Horiz. %	65.96%	77.43%	97.60%	110.10%	103.27%	117.70%	100.00%	-
DPS	14.95	19.65	27.09	27.01	27.01	23.27	15.82	-3.68%
YoY %	-23.92%	-27.46%	0.30%	0.00%	16.07%	47.09%	-	-
Horiz. %	94.50%	124.21%	171.24%	170.73%	170.73%	147.09%	100.00%	-
NAPS	4.4243	4.4896	4.5142	4.409	4.1372	4.1701	3.9825	7.23%
YoY %	-1.45%	-0.54%	2.39%	6.57%	-0.79%	4.71%	-	-
Horiz. %	111.09%	112.73%	113.35%	110.71%	103.88%	104.71%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/08	30/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	-
Price	5.06	4.51	5.79	9.25	9.95	11.70	12.00	-
P/RPS	0.88	0.80	1.04	1.67	1.85	2.21	2.34	-47.74%
YoY %	10.00%	-23.08%	-37.72%	-9.73%	-16.29%	-5.56%	-	-
Horiz. %	37.61%	34.19%	44.44%	71.37%	79.06%	94.44%	100.00%	-
P/EPS	8.45	6.41	6.54	9.25	10.61	10.91	13.07	-25.13%
YoY %	31.83%	-1.99%	-29.30%	-12.82%	-2.75%	-16.53%	-	-
Horiz. %	64.65%	49.04%	50.04%	70.77%	81.18%	83.47%	100.00%	-
EY	11.83	15.59	15.30	10.81	9.43	9.17	7.65	33.54%
YoY %	-24.12%	1.90%	41.54%	14.63%	2.84%	19.87%	-	-
Horiz. %	154.64%	203.79%	200.00%	141.31%	123.27%	119.87%	100.00%	-
DY	3.95	5.83	6.27	3.92	3.63	2.67	1.78	69.72%
YoY %	-32.25%	-7.02%	59.95%	7.99%	35.96%	50.00%	-	-
Horiz. %	221.91%	327.53%	352.25%	220.22%	203.93%	150.00%	100.00%	-
P/NAPS	0.85	0.75	0.96	1.57	1.80	2.09	2.23	-47.27%
YoY %	13.33%	-21.88%	-38.85%	-12.78%	-13.88%	-6.28%	-	-
Horiz. %	38.12%	33.63%	43.05%	70.40%	80.72%	93.72%	100.00%	-

	31/08/08	31/05/08	29/02/08	30/11/07	31/08/07	31/05/07	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	16/10/08	24/07/08	14/04/08	15/01/08	25/10/07	13/07/07	16/04/07	-
Price	4.22	5.15	4.48	6.37	9.45	11.60	12.20	-
P/RPS	0.73	0.92	0.80	1.15	1.75	2.19	2.38	-54.35%
YoY %	-20.65%	15.00%	-30.43%	-34.29%	-20.09%	-7.98%	-	-
Horiz. %	30.67%	38.66%	33.61%	48.32%	73.53%	92.02%	100.00%	-
P/EPS	7.05	7.32	5.06	6.37	10.07	10.82	13.29	-34.34%
YoY %	-3.69%	44.66%	-20.57%	-36.74%	-6.93%	-18.59%	-	-
Horiz. %	53.05%	55.08%	38.07%	47.93%	75.77%	81.41%	100.00%	-
EY	14.19	13.65	19.77	15.69	9.93	9.24	7.53	52.27%
YoY %	3.96%	-30.96%	26.00%	58.01%	7.47%	22.71%	-	-
Horiz. %	188.45%	181.27%	262.55%	208.37%	131.87%	122.71%	100.00%	-
DY	4.74	5.11	8.10	5.70	3.83	2.69	1.76	92.99%
YoY %	-7.24%	-36.91%	42.11%	48.83%	42.38%	52.84%	-	-
Horiz. %	269.32%	290.34%	460.23%	323.86%	217.61%	152.84%	100.00%	-
P/NAPS	0.71	0.86	0.74	1.08	1.71	2.07	2.26	-53.62%
YoY %	-17.44%	16.22%	-31.48%	-36.84%	-17.39%	-8.41%	-	-
Horiz. %	31.42%	38.05%	32.74%	47.79%	75.66%	91.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos