[TENAGA] QoQ TTM Result on 31-May-2002 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
01-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- -37.12%
YoY- -50.86%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 15,909,000 15,621,200 15,375,100 15,015,400 14,766,200 14,558,700 14,362,600 7.07%
PBT 782,900 1,523,600 1,513,500 1,566,800 2,272,300 2,241,300 2,223,600 -50.23%
Tax -546,600 -508,900 -558,000 -334,100 -311,900 -210,700 -88,000 239.03%
NP 236,300 1,014,700 955,500 1,232,700 1,960,400 2,030,600 2,135,600 -77.04%
-
NP to SH 236,300 1,014,700 955,500 1,232,700 1,960,400 2,030,600 2,135,600 -77.04%
-
Tax Rate 69.82% 33.40% 36.87% 21.32% 13.73% 9.40% 3.96% -
Total Cost 15,672,700 14,606,500 14,419,600 13,782,700 12,805,800 12,528,100 12,227,000 18.05%
-
Net Worth 12,200,000 14,883,080 15,591,666 17,648,816 15,532,566 15,553,278 16,558,530 -18.47%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 278,600 280,295 280,295 93,195 93,195 - - -
Div Payout % 117.90% 27.62% 29.33% 7.56% 4.75% - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 12,200,000 14,883,080 15,591,666 17,648,816 15,532,566 15,553,278 16,558,530 -18.47%
NOSH 3,050,000 3,113,615 3,118,333 3,123,684 3,106,513 3,110,655 3,118,367 -1.47%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 1.49% 6.50% 6.21% 8.21% 13.28% 13.95% 14.87% -
ROE 1.94% 6.82% 6.13% 6.98% 12.62% 13.06% 12.90% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 521.61 501.71 493.06 480.70 475.33 468.03 460.58 8.67%
EPS 7.75 32.59 30.64 39.46 63.11 65.28 68.48 -76.69%
DPS 9.13 9.00 9.00 3.00 3.00 0.00 0.00 -
NAPS 4.00 4.78 5.00 5.65 5.00 5.00 5.31 -17.25%
Adjusted Per Share Value based on latest NOSH - 3,123,684
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 273.68 268.73 264.50 258.31 254.02 250.45 247.08 7.07%
EPS 4.07 17.46 16.44 21.21 33.72 34.93 36.74 -77.02%
DPS 4.79 4.82 4.82 1.60 1.60 0.00 0.00 -
NAPS 2.0988 2.5603 2.6822 3.0361 2.6721 2.6756 2.8486 -18.47%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 - - - -
Price 9.40 8.80 9.85 10.00 0.00 0.00 0.00 -
P/RPS 1.80 1.75 2.00 2.08 0.00 0.00 0.00 -
P/EPS 121.33 27.00 32.15 25.34 0.00 0.00 0.00 -
EY 0.82 3.70 3.11 3.95 0.00 0.00 0.00 -
DY 0.97 1.02 0.91 0.30 0.00 0.00 0.00 -
P/NAPS 2.35 1.84 1.97 1.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 29/04/03 28/01/03 30/10/02 01/08/02 26/04/02 31/01/02 29/10/01 -
Price 8.85 9.60 8.95 9.80 11.30 0.00 0.00 -
P/RPS 1.70 1.91 1.82 2.04 2.38 0.00 0.00 -
P/EPS 114.23 29.46 29.21 24.83 17.91 0.00 0.00 -
EY 0.88 3.39 3.42 4.03 5.58 0.00 0.00 -
DY 1.03 0.94 1.01 0.31 0.27 0.00 0.00 -
P/NAPS 2.21 2.01 1.79 1.73 2.26 0.00 0.00 -

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
Post a Comment