[TENAGA] QoQ TTM Result on 31-May-2009 [#3]

Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 285.61%
YoY- -84.54%
Quarter Report
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 29,191,800 28,709,300 28,785,600 28,066,100 27,061,700 26,127,600 24,921,300 11.15%
PBT 3,735,800 3,288,900 1,543,100 1,007,800 207,100 608,500 3,025,200 15.14%
Tax -897,600 -797,700 -690,100 -569,500 -479,000 -465,700 -424,800 64.88%
NP 2,838,200 2,491,200 853,000 438,300 -271,900 142,800 2,600,400 6.02%
-
NP to SH 2,893,800 2,568,300 917,900 470,700 -253,600 135,000 2,594,000 7.58%
-
Tax Rate 24.03% 24.25% 44.72% 56.51% 231.29% 76.53% 14.04% -
Total Cost 26,353,600 26,218,100 27,932,600 27,627,800 27,333,600 25,984,800 22,320,900 11.74%
-
Net Worth 27,404,042 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 25,647,288 4.52%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 826,926 770,363 770,363 636,998 636,998 866,483 866,483 -3.07%
Div Payout % 28.58% 30.00% 83.93% 135.33% 0.00% 641.84% 33.40% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 27,404,042 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 25,647,288 4.52%
NOSH 4,338,828 4,338,451 4,335,092 4,335,169 4,335,475 4,334,710 4,332,312 0.10%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 9.72% 8.68% 2.96% 1.56% -1.00% 0.55% 10.43% -
ROE 10.56% 9.73% 3.53% 1.82% -1.02% 0.55% 10.11% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 672.80 661.74 664.01 647.40 624.19 602.75 575.24 11.04%
EPS 66.70 59.20 21.17 10.86 -5.85 3.11 59.88 7.47%
DPS 19.07 17.77 17.77 14.70 14.70 20.00 20.00 -3.13%
NAPS 6.316 6.082 5.996 5.966 5.755 5.682 5.92 4.42%
Adjusted Per Share Value based on latest NOSH - 4,335,169
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 502.19 493.89 495.20 482.82 465.54 449.47 428.72 11.15%
EPS 49.78 44.18 15.79 8.10 -4.36 2.32 44.62 7.58%
DPS 14.23 13.25 13.25 10.96 10.96 14.91 14.91 -3.07%
NAPS 4.7143 4.5393 4.4716 4.4493 4.2923 4.2371 4.4121 4.52%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 5.09 5.39 5.13 5.22 4.13 3.78 5.06 -
P/RPS 0.76 0.81 0.77 0.81 0.66 0.63 0.88 -9.33%
P/EPS 7.63 9.10 24.23 48.08 -70.61 121.37 8.45 -6.59%
EY 13.10 10.98 4.13 2.08 -1.42 0.82 11.83 7.05%
DY 3.75 3.30 3.46 2.82 3.56 5.29 3.95 -3.41%
P/NAPS 0.81 0.89 0.86 0.87 0.72 0.67 0.85 -3.17%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 20/04/10 20/01/10 26/10/09 22/07/09 15/04/09 19/01/09 16/10/08 -
Price 5.44 5.22 5.43 5.38 4.16 3.87 4.22 -
P/RPS 0.81 0.79 0.82 0.83 0.67 0.64 0.73 7.19%
P/EPS 8.16 8.82 25.65 49.55 -71.12 124.26 7.05 10.26%
EY 12.26 11.34 3.90 2.02 -1.41 0.80 14.19 -9.31%
DY 3.51 3.40 3.27 2.73 3.53 5.17 4.74 -18.19%
P/NAPS 0.86 0.86 0.91 0.90 0.72 0.68 0.71 13.66%

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