[TENAGA] QoQ TTM Result on 31-Aug-2009 [#4]

Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 95.01%
YoY- -64.61%
Quarter Report
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 29,913,300 29,191,800 28,709,300 28,785,600 28,066,100 27,061,700 26,127,600 9.44%
PBT 3,782,300 3,735,800 3,288,900 1,543,100 1,007,800 207,100 608,500 238.43%
Tax -840,600 -897,600 -797,700 -690,100 -569,500 -479,000 -465,700 48.30%
NP 2,941,700 2,838,200 2,491,200 853,000 438,300 -271,900 142,800 652.85%
-
NP to SH 2,977,800 2,893,800 2,568,300 917,900 470,700 -253,600 135,000 688.00%
-
Tax Rate 22.22% 24.03% 24.25% 44.72% 56.51% 231.29% 76.53% -
Total Cost 26,971,600 26,353,600 26,218,100 27,932,600 27,627,800 27,333,600 25,984,800 2.51%
-
Net Worth 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 9.72%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 826,926 826,926 770,363 770,363 636,998 636,998 866,483 -3.06%
Div Payout % 27.77% 28.58% 30.00% 83.93% 135.33% 0.00% 641.84% -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 9.72%
NOSH 4,339,866 4,338,828 4,338,451 4,335,092 4,335,169 4,335,475 4,334,710 0.07%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 9.83% 9.72% 8.68% 2.96% 1.56% -1.00% 0.55% -
ROE 10.52% 10.56% 9.73% 3.53% 1.82% -1.02% 0.55% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 689.27 672.80 661.74 664.01 647.40 624.19 602.75 9.36%
EPS 68.62 66.70 59.20 21.17 10.86 -5.85 3.11 688.15%
DPS 19.07 19.07 17.77 17.77 14.70 14.70 20.00 -3.12%
NAPS 6.522 6.316 6.082 5.996 5.966 5.755 5.682 9.63%
Adjusted Per Share Value based on latest NOSH - 4,335,092
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 514.60 502.19 493.89 495.20 482.82 465.54 449.47 9.44%
EPS 51.23 49.78 44.18 15.79 8.10 -4.36 2.32 688.57%
DPS 14.23 14.23 13.25 13.25 10.96 10.96 14.91 -3.06%
NAPS 4.8692 4.7143 4.5393 4.4716 4.4493 4.2923 4.2371 9.72%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 5.34 5.09 5.39 5.13 5.22 4.13 3.78 -
P/RPS 0.77 0.76 0.81 0.77 0.81 0.66 0.63 14.32%
P/EPS 7.78 7.63 9.10 24.23 48.08 -70.61 121.37 -84.00%
EY 12.85 13.10 10.98 4.13 2.08 -1.42 0.82 527.26%
DY 3.57 3.75 3.30 3.46 2.82 3.56 5.29 -23.08%
P/NAPS 0.82 0.81 0.89 0.86 0.87 0.72 0.67 14.43%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 14/07/10 20/04/10 20/01/10 26/10/09 22/07/09 15/04/09 19/01/09 -
Price 5.51 5.44 5.22 5.43 5.38 4.16 3.87 -
P/RPS 0.80 0.81 0.79 0.82 0.83 0.67 0.64 16.05%
P/EPS 8.03 8.16 8.82 25.65 49.55 -71.12 124.26 -83.92%
EY 12.45 12.26 11.34 3.90 2.02 -1.41 0.80 524.37%
DY 3.46 3.51 3.40 3.27 2.73 3.53 5.17 -23.50%
P/NAPS 0.84 0.86 0.86 0.91 0.90 0.72 0.68 15.14%

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