[TENAGA] QoQ TTM Result on 31-May-2005 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

21-Jul-2005

Admission Sponsor

Sponsor

Financial Year

31-Aug-2005

Quarter

31-May-2005 [#3]

Profit Trend

QoQ- 21.74%

YoY- 87.42%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
TTM Result
Revenue	19,534,700	19,344,100	18,977,500	18,665,400	18,368,800	18,013,000	17,712,100	6.76%
YoY %	0.99%	1.93%	1.67%	1.61%	1.98%	1.70%	-	-
Horiz. %	110.29%	109.21%	107.14%	105.38%	103.71%	101.70%	100.00%	-
PBT	2,385,400	2,350,000	1,818,900	1,975,900	1,870,000	1,562,400	1,482,700	37.42%
YoY %	1.51%	29.20%	-7.95%	5.66%	19.69%	5.38%	-	-
Horiz. %	160.88%	158.49%	122.67%	133.26%	126.12%	105.38%	100.00%	-
Tax	-403,900	-472,300	-537,200	-653,100	-783,400	-713,800	-669,000	-28.63%
YoY %	14.48%	12.08%	17.75%	16.63%	-9.75%	-6.70%	-	-
Horiz. %	60.37%	70.60%	80.30%	97.62%	117.10%	106.70%	100.00%	-
NP	1,981,500	1,877,700	1,281,700	1,322,800	1,086,600	848,600	813,700	81.29%
YoY %	5.53%	46.50%	-3.11%	21.74%	28.05%	4.29%	-	-
Horiz. %	243.52%	230.76%	157.52%	162.57%	133.54%	104.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,971,500	1,867,100	1,280,000	1,322,800	1,086,600	848,600	813,700	80.68%
YoY %	5.59%	45.87%	-3.24%	21.74%	28.05%	4.29%	-	-
Horiz. %	242.29%	229.46%	157.31%	162.57%	133.54%	104.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.93%	20.10%	29.53%	33.05%	41.89%	45.69%	45.12%	-
YoY %	-15.77%	-31.93%	-10.65%	-21.10%	-8.32%	1.26%	-	-
Horiz. %	37.52%	44.55%	65.45%	73.25%	92.84%	101.26%	100.00%	-
Total Cost	17,553,200	17,466,400	17,695,800	17,342,600	17,282,200	17,164,400	16,898,400	2.57%
YoY %	0.50%	-1.30%	2.04%	0.35%	0.69%	1.57%	-	-
Horiz. %	103.87%	103.36%	104.72%	102.63%	102.27%	101.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	16,161,003	16,140,920	12,822,875	15,400,604	14,882,748	14,607,406	14,420,224	7.91%
YoY %	0.12%	25.88%	-16.74%	3.48%	1.88%	1.30%	-	-
Horiz. %	112.07%	111.93%	88.92%	106.80%	103.21%	101.30%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Dividend
Div	519,326	615,138	615,138	534,688	534,688	532,482	532,482	-1.65%
YoY %	-15.58%	0.00%	15.05%	0.00%	0.41%	0.00%	-	-
Horiz. %	97.53%	115.52%	115.52%	100.41%	100.41%	100.00%	100.00%	-
Div Payout %	26.34%	32.95%	48.06%	40.42%	49.21%	62.75%	65.44%	-
YoY %	-20.06%	-31.44%	18.90%	-17.86%	-21.58%	-4.11%	-	-
Horiz. %	40.25%	50.35%	73.44%	61.77%	75.20%	95.89%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Equity
Net Worth	16,161,003	16,140,920	12,822,875	15,400,604	14,882,748	14,607,406	14,420,224	7.91%
YoY %	0.12%	25.88%	-16.74%	3.48%	1.88%	1.30%	-	-
Horiz. %	112.07%	111.93%	88.92%	106.80%	103.21%	101.30%	100.00%	-
NOSH	3,232,200	3,228,184	3,205,718	3,201,788	3,193,723	3,148,148	3,134,831	2.06%
YoY %	0.12%	0.70%	0.12%	0.25%	1.45%	0.42%	-	-
Horiz. %	103.11%	102.98%	102.26%	102.14%	101.88%	100.42%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Ratio Analysis
NP Margin	10.14%	9.71%	6.75%	7.09%	5.92%	4.71%	4.59%	-
YoY %	4.43%	43.85%	-4.80%	19.76%	25.69%	2.61%	-	-
Horiz. %	220.92%	211.55%	147.06%	154.47%	128.98%	102.61%	100.00%	-
ROE	12.20%	11.57%	9.98%	8.59%	7.30%	5.81%	5.64%	-
YoY %	5.45%	15.93%	16.18%	17.67%	25.65%	3.01%	-	-
Horiz. %	216.31%	205.14%	176.95%	152.30%	129.43%	103.01%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Per Share
RPS	604.38	599.23	591.99	582.97	575.15	572.18	565.01	4.60%
YoY %	0.86%	1.22%	1.55%	1.36%	0.52%	1.27%	-	-
Horiz. %	106.97%	106.06%	104.78%	103.18%	101.79%	101.27%	100.00%	-
EPS	61.00	57.84	39.93	41.31	34.02	26.96	25.96	77.02%
YoY %	5.46%	44.85%	-3.34%	21.43%	26.19%	3.85%	-	-
Horiz. %	234.98%	222.80%	153.81%	159.13%	131.05%	103.85%	100.00%	-
DPS	16.20	19.20	19.20	16.70	16.74	17.00	17.00	-3.17%
YoY %	-15.62%	0.00%	14.97%	-0.24%	-1.53%	0.00%	-	-
Horiz. %	95.29%	112.94%	112.94%	98.24%	98.47%	100.00%	100.00%	-
NAPS	5.00	5.00	4.00	4.81	4.66	4.64	4.60	5.73%
YoY %	0.00%	25.00%	-16.84%	3.22%	0.43%	0.87%	-	-
Horiz. %	108.70%	108.70%	86.96%	104.57%	101.30%	100.87%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,201,788
RPS	336.05	332.78	326.47	321.10	316.00	309.88	304.70	6.76%
YoY %	0.98%	1.93%	1.67%	1.61%	1.97%	1.70%	-	-
Horiz. %	110.29%	109.22%	107.14%	105.38%	103.71%	101.70%	100.00%	-
EPS	33.92	32.12	22.02	22.76	18.69	14.60	14.00	80.68%
YoY %	5.60%	45.87%	-3.25%	21.78%	28.01%	4.29%	-	-
Horiz. %	242.29%	229.43%	157.29%	162.57%	133.50%	104.29%	100.00%	-
DPS	8.93	10.58	10.58	9.20	9.20	9.16	9.16	-1.68%
YoY %	-15.60%	0.00%	15.00%	0.00%	0.44%	0.00%	-	-
Horiz. %	97.49%	115.50%	115.50%	100.44%	100.44%	100.00%	100.00%	-
NAPS	2.7802	2.7767	2.2059	2.6494	2.5603	2.5129	2.4807	7.91%
YoY %	0.13%	25.88%	-16.74%	3.48%	1.89%	1.30%	-	-
Horiz. %	112.07%	111.93%	88.92%	106.80%	103.21%	101.30%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	-
Price	8.85	9.80	11.00	10.30	10.40	11.30	10.00	-
P/RPS	1.46	1.64	1.86	1.77	1.81	1.97	1.77	-12.07%
YoY %	-10.98%	-11.83%	5.08%	-2.21%	-8.12%	11.30%	-	-
Horiz. %	82.49%	92.66%	105.08%	100.00%	102.26%	111.30%	100.00%	-
P/EPS	14.51	16.94	27.55	24.93	30.57	41.92	38.53	-47.94%
YoY %	-14.34%	-38.51%	10.51%	-18.45%	-27.08%	8.80%	-	-
Horiz. %	37.66%	43.97%	71.50%	64.70%	79.34%	108.80%	100.00%	-
EY	6.89	5.90	3.63	4.01	3.27	2.39	2.60	91.83%
YoY %	16.78%	62.53%	-9.48%	22.63%	36.82%	-8.08%	-	-
Horiz. %	265.00%	226.92%	139.62%	154.23%	125.77%	91.92%	100.00%	-
DY	1.83	1.96	1.75	1.62	1.61	1.50	1.70	5.04%
YoY %	-6.63%	12.00%	8.02%	0.62%	7.33%	-11.76%	-	-
Horiz. %	107.65%	115.29%	102.94%	95.29%	94.71%	88.24%	100.00%	-
P/NAPS	1.77	1.96	2.75	2.14	2.23	2.44	2.17	-12.73%
YoY %	-9.69%	-28.73%	28.50%	-4.04%	-8.61%	12.44%	-	-
Horiz. %	81.57%	90.32%	126.73%	98.62%	102.76%	112.44%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Price Multiplier on Announcement Date
Date	13/04/06	25/01/06	25/10/05	21/07/05	18/04/05	26/01/05	27/10/04	-
Price	8.65	10.50	10.30	10.80	10.40	10.80	10.70	-
P/RPS	1.43	1.75	1.74	1.85	1.81	1.89	1.89	-17.00%
YoY %	-18.29%	0.57%	-5.95%	2.21%	-4.23%	0.00%	-	-
Horiz. %	75.66%	92.59%	92.06%	97.88%	95.77%	100.00%	100.00%	-
P/EPS	14.18	18.15	25.80	26.14	30.57	40.07	41.22	-50.99%
YoY %	-21.87%	-29.65%	-1.30%	-14.49%	-23.71%	-2.79%	-	-
Horiz. %	34.40%	44.03%	62.59%	63.42%	74.16%	97.21%	100.00%	-
EY	7.05	5.51	3.88	3.83	3.27	2.50	2.43	103.81%
YoY %	27.95%	42.01%	1.31%	17.13%	30.80%	2.88%	-	-
Horiz. %	290.12%	226.75%	159.67%	157.61%	134.57%	102.88%	100.00%	-
DY	1.87	1.83	1.86	1.55	1.61	1.57	1.59	11.45%
YoY %	2.19%	-1.61%	20.00%	-3.73%	2.55%	-1.26%	-	-
Horiz. %	117.61%	115.09%	116.98%	97.48%	101.26%	98.74%	100.00%	-
P/NAPS	1.73	2.10	2.58	2.25	2.23	2.33	2.33	-18.04%
YoY %	-17.62%	-18.60%	14.67%	0.90%	-4.29%	0.00%	-	-
Horiz. %	74.25%	90.13%	110.73%	96.57%	95.71%	100.00%	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