[TENAGA] YoY Annual (Unaudited) Result on 31-Aug-2006 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
12-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-Aug-2006 [#4]
Profit Trend
YoY- 66.16%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 28,785,600 24,755,300 23,320,400 20,384,200 18,977,500 17,712,100 16,457,800 9.75%
PBT 1,543,100 3,025,200 4,765,900 2,756,800 1,818,900 1,482,700 1,648,500 -1.09%
Tax -690,100 -424,800 -698,300 -595,100 -496,100 -669,000 -586,600 2.74%
NP 853,000 2,600,400 4,067,600 2,161,700 1,322,800 813,700 1,061,900 -3.58%
-
NP to SH 917,900 2,594,000 4,061,100 2,126,900 1,280,000 813,700 1,061,900 -2.39%
-
Tax Rate 44.72% 14.04% 14.65% 21.59% 27.27% 45.12% 35.58% -
Total Cost 27,932,600 22,154,900 19,252,800 18,222,500 17,654,700 16,898,400 15,395,900 10.42%
-
Net Worth 25,985,496 25,645,376 23,702,585 19,033,567 15,920,238 14,352,070 13,971,254 10.88%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 770,117 866,544 1,553,075 599,354 516,849 567,842 373,396 12.81%
Div Payout % 83.90% 33.41% 38.24% 28.18% 40.38% 69.79% 35.16% -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Net Worth 25,985,496 25,645,376 23,702,585 19,033,567 15,920,238 14,352,070 13,971,254 10.88%
NOSH 4,333,805 4,332,720 4,278,445 4,049,695 3,190,428 3,120,015 3,111,638 5.67%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 2.96% 10.50% 17.44% 10.60% 6.97% 4.59% 6.45% -
ROE 3.53% 10.11% 17.13% 11.17% 8.04% 5.67% 7.60% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 664.21 571.36 545.07 503.35 594.83 567.69 528.91 3.86%
EPS 21.18 59.87 94.92 52.52 32.01 26.08 34.12 -7.63%
DPS 17.77 20.00 36.30 14.80 16.20 18.20 12.00 6.75%
NAPS 5.996 5.919 5.54 4.70 4.99 4.60 4.49 4.93%
Adjusted Per Share Value based on latest NOSH - 4,075,262
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 495.20 425.86 401.18 350.67 326.47 304.70 283.12 9.75%
EPS 15.79 44.62 69.86 36.59 22.02 14.00 18.27 -2.39%
DPS 13.25 14.91 26.72 10.31 8.89 9.77 6.42 12.82%
NAPS 4.4703 4.4118 4.0776 3.2743 2.7388 2.469 2.4035 10.88%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 28/08/09 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 -
Price 5.13 5.06 9.95 9.15 11.00 10.00 9.00 -
P/RPS 0.77 0.89 1.83 1.82 1.85 1.76 1.70 -12.35%
P/EPS 24.22 8.45 10.48 17.42 27.42 38.34 26.37 -1.40%
EY 4.13 11.83 9.54 5.74 3.65 2.61 3.79 1.44%
DY 3.46 3.95 3.65 1.62 1.47 1.82 1.33 17.25%
P/NAPS 0.86 0.85 1.80 1.95 2.20 2.17 2.00 -13.11%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Date 26/10/09 16/10/08 25/10/07 12/10/06 25/10/05 27/10/04 28/10/03 -
Price 5.43 4.22 9.45 9.85 10.30 10.70 9.25 -
P/RPS 0.82 0.74 1.73 1.96 1.73 1.88 1.75 -11.85%
P/EPS 25.64 7.05 9.96 18.75 25.67 41.03 27.10 -0.91%
EY 3.90 14.19 10.04 5.33 3.90 2.44 3.69 0.92%
DY 3.27 4.74 3.84 1.50 1.57 1.70 1.30 16.60%
P/NAPS 0.91 0.71 1.71 2.10 2.06 2.33 2.06 -12.71%

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