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

Stock

[TENAGA] TENAGA NASIONAL BHD

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

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
TTM Result
Revenue	29,913,300	29,191,800	28,709,300	28,785,600	28,066,100	27,061,700	26,127,600	9.44%
YoY %	2.47%	1.68%	-0.27%	2.56%	3.71%	3.58%	-	-
Horiz. %	114.49%	111.73%	109.88%	110.17%	107.42%	103.58%	100.00%	-
PBT	3,782,300	3,735,800	3,288,900	1,543,100	1,007,800	207,100	608,500	238.43%
YoY %	1.24%	13.59%	113.14%	53.12%	386.62%	-65.97%	-	-
Horiz. %	621.58%	613.94%	540.49%	253.59%	165.62%	34.03%	100.00%	-
Tax	-840,600	-897,600	-797,700	-690,100	-569,500	-479,000	-465,700	48.30%
YoY %	6.35%	-12.52%	-15.59%	-21.18%	-18.89%	-2.86%	-	-
Horiz. %	180.50%	192.74%	171.29%	148.19%	122.29%	102.86%	100.00%	-
NP	2,941,700	2,838,200	2,491,200	853,000	438,300	-271,900	142,800	652.85%
YoY %	3.65%	13.93%	192.05%	94.62%	261.20%	-290.41%	-	-
Horiz. %	2,060.01%	1,987.54%	1,744.54%	597.34%	306.93%	-190.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,977,800	2,893,800	2,568,300	917,900	470,700	-253,600	135,000	688.00%
YoY %	2.90%	12.67%	179.80%	95.01%	285.61%	-287.85%	-	-
Horiz. %	2,205.78%	2,143.56%	1,902.44%	679.93%	348.67%	-187.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.22%	24.03%	24.25%	44.72%	56.51%	231.29%	76.53%	-
YoY %	-7.53%	-0.91%	-45.77%	-20.86%	-75.57%	202.22%	-	-
Horiz. %	29.03%	31.40%	31.69%	58.43%	73.84%	302.22%	100.00%	-
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%
YoY %	2.35%	0.52%	-6.14%	1.10%	1.08%	5.19%	-	-
Horiz. %	103.80%	101.42%	100.90%	107.50%	106.32%	105.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.29%	3.86%	1.51%	0.50%	3.66%	1.30%	-	-
Horiz. %	114.92%	111.26%	107.13%	105.54%	105.01%	101.30%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Dividend
Div	826,926	826,926	770,363	770,363	636,998	636,998	866,483	-3.06%
YoY %	0.00%	7.34%	0.00%	20.94%	0.00%	-26.48%	-	-
Horiz. %	95.43%	95.43%	88.91%	88.91%	73.52%	73.52%	100.00%	-
Div Payout %	27.77%	28.58%	30.00%	83.93%	135.33%	0.00%	641.84%	-
YoY %	-2.83%	-4.73%	-64.26%	-37.98%	0.00%	0.00%	-	-
Horiz. %	4.33%	4.45%	4.67%	13.08%	21.08%	0.00%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Equity
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%
YoY %	3.29%	3.86%	1.51%	0.50%	3.66%	1.30%	-	-
Horiz. %	114.92%	111.26%	107.13%	105.54%	105.01%	101.30%	100.00%	-
NOSH	4,339,866	4,338,828	4,338,451	4,335,092	4,335,169	4,335,475	4,334,710	0.07%
YoY %	0.02%	0.01%	0.08%	-0.00%	-0.01%	0.02%	-	-
Horiz. %	100.12%	100.10%	100.09%	100.01%	100.01%	100.02%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Ratio Analysis
NP Margin	9.83%	9.72%	8.68%	2.96%	1.56%	-1.00%	0.55%	-
YoY %	1.13%	11.98%	193.24%	89.74%	256.00%	-281.82%	-	-
Horiz. %	1,787.27%	1,767.27%	1,578.18%	538.18%	283.64%	-181.82%	100.00%	-
ROE	10.52%	10.56%	9.73%	3.53%	1.82%	-1.02%	0.55%	-
YoY %	-0.38%	8.53%	175.64%	93.96%	278.43%	-285.45%	-	-
Horiz. %	1,912.73%	1,920.00%	1,769.09%	641.82%	330.91%	-185.45%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Per Share
RPS	689.27	672.80	661.74	664.01	647.40	624.19	602.75	9.36%
YoY %	2.45%	1.67%	-0.34%	2.57%	3.72%	3.56%	-	-
Horiz. %	114.35%	111.62%	109.79%	110.16%	107.41%	103.56%	100.00%	-
EPS	68.62	66.70	59.20	21.17	10.86	-5.85	3.11	688.15%
YoY %	2.88%	12.67%	179.64%	94.94%	285.64%	-288.10%	-	-
Horiz. %	2,206.43%	2,144.69%	1,903.54%	680.71%	349.20%	-188.10%	100.00%	-
DPS	19.07	19.07	17.77	17.77	14.70	14.70	20.00	-3.12%
YoY %	0.00%	7.32%	0.00%	20.88%	0.00%	-26.50%	-	-
Horiz. %	95.35%	95.35%	88.85%	88.85%	73.50%	73.50%	100.00%	-
NAPS	6.522	6.316	6.082	5.996	5.966	5.755	5.682	9.63%
YoY %	3.26%	3.85%	1.43%	0.50%	3.67%	1.28%	-	-
Horiz. %	114.78%	111.16%	107.04%	105.53%	105.00%	101.28%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,335,092
RPS	516.02	503.57	495.25	496.57	484.15	466.83	450.71	9.44%
YoY %	2.47%	1.68%	-0.27%	2.57%	3.71%	3.58%	-	-
Horiz. %	114.49%	111.73%	109.88%	110.18%	107.42%	103.58%	100.00%	-
EPS	51.37	49.92	44.30	15.83	8.12	-4.37	2.33	687.74%
YoY %	2.90%	12.69%	179.85%	94.95%	285.81%	-287.55%	-	-
Horiz. %	2,204.72%	2,142.49%	1,901.29%	679.40%	348.50%	-187.55%	100.00%	-
DPS	14.26	14.26	13.29	13.29	10.99	10.99	14.95	-3.10%
YoY %	0.00%	7.30%	0.00%	20.93%	0.00%	-26.49%	-	-
Horiz. %	95.38%	95.38%	88.90%	88.90%	73.51%	73.51%	100.00%	-
NAPS	4.8827	4.7273	4.5518	4.484	4.4616	4.3041	4.2488	9.72%
YoY %	3.29%	3.86%	1.51%	0.50%	3.66%	1.30%	-	-
Horiz. %	114.92%	111.26%	107.13%	105.54%	105.01%	101.30%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	1.32%	-6.17%	5.19%	-4.94%	22.73%	4.76%	-	-
Horiz. %	122.22%	120.63%	128.57%	122.22%	128.57%	104.76%	100.00%	-
P/EPS	7.78	7.63	9.10	24.23	48.08	-70.61	121.37	-84.00%
YoY %	1.97%	-16.15%	-62.44%	-49.60%	168.09%	-158.18%	-	-
Horiz. %	6.41%	6.29%	7.50%	19.96%	39.61%	-58.18%	100.00%	-
EY	12.85	13.10	10.98	4.13	2.08	-1.42	0.82	527.26%
YoY %	-1.91%	19.31%	165.86%	98.56%	246.48%	-273.17%	-	-
Horiz. %	1,567.07%	1,597.56%	1,339.02%	503.66%	253.66%	-173.17%	100.00%	-
DY	3.57	3.75	3.30	3.46	2.82	3.56	5.29	-23.08%
YoY %	-4.80%	13.64%	-4.62%	22.70%	-20.79%	-32.70%	-	-
Horiz. %	67.49%	70.89%	62.38%	65.41%	53.31%	67.30%	100.00%	-
P/NAPS	0.82	0.81	0.89	0.86	0.87	0.72	0.67	14.43%
YoY %	1.23%	-8.99%	3.49%	-1.15%	20.83%	7.46%	-	-
Horiz. %	122.39%	120.90%	132.84%	128.36%	129.85%	107.46%	100.00%	-

	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-1.23%	2.53%	-3.66%	-1.20%	23.88%	4.69%	-	-
Horiz. %	125.00%	126.56%	123.44%	128.12%	129.69%	104.69%	100.00%	-
P/EPS	8.03	8.16	8.82	25.65	49.55	-71.12	124.26	-83.92%
YoY %	-1.59%	-7.48%	-65.61%	-48.23%	169.67%	-157.23%	-	-
Horiz. %	6.46%	6.57%	7.10%	20.64%	39.88%	-57.23%	100.00%	-
EY	12.45	12.26	11.34	3.90	2.02	-1.41	0.80	524.37%
YoY %	1.55%	8.11%	190.77%	93.07%	243.26%	-276.25%	-	-
Horiz. %	1,556.25%	1,532.50%	1,417.50%	487.50%	252.50%	-176.25%	100.00%	-
DY	3.46	3.51	3.40	3.27	2.73	3.53	5.17	-23.50%
YoY %	-1.42%	3.24%	3.98%	19.78%	-22.66%	-31.72%	-	-
Horiz. %	66.92%	67.89%	65.76%	63.25%	52.80%	68.28%	100.00%	-
P/NAPS	0.84	0.86	0.86	0.91	0.90	0.72	0.68	15.14%
YoY %	-2.33%	0.00%	-5.49%	1.11%	25.00%	5.88%	-	-
Horiz. %	123.53%	126.47%	126.47%	133.82%	132.35%	105.88%	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