[TENAGA] YoY Annual (Unaudited) 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
YoY- -64.61%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 35,848,400 32,241,200 30,317,400 28,785,600 24,755,300 23,320,400 20,384,200 9.85%
PBT 5,821,100 1,156,700 4,019,400 1,543,100 3,025,200 4,765,900 2,756,800 13.25%
Tax -1,402,000 -192,200 -823,200 -690,100 -424,800 -698,300 -595,100 15.33%
NP 4,419,100 964,500 3,196,200 853,000 2,600,400 4,067,600 2,161,700 12.64%
-
NP to SH 4,410,500 965,400 3,200,800 917,900 2,594,000 4,061,100 2,126,900 12.91%
-
Tax Rate 24.08% 16.62% 20.48% 44.72% 14.04% 14.65% 21.59% -
Total Cost 31,429,300 31,276,700 27,121,200 27,932,600 22,154,900 19,252,800 18,222,500 9.50%
-
Net Worth 34,659,433 31,976,724 30,073,719 25,985,496 25,645,376 23,702,585 19,033,567 10.49%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 1,097,758 245,387 1,128,958 770,117 866,544 1,553,075 599,354 10.60%
Div Payout % 24.89% 25.42% 35.27% 83.90% 33.41% 38.24% 28.18% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 34,659,433 31,976,724 30,073,719 25,985,496 25,645,376 23,702,585 19,033,567 10.49%
NOSH 5,464,202 5,453,056 4,342,148 4,333,805 4,332,720 4,278,445 4,049,695 5.11%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 12.33% 2.99% 10.54% 2.96% 10.50% 17.44% 10.60% -
ROE 12.73% 3.02% 10.64% 3.53% 10.11% 17.13% 11.17% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 656.06 591.25 698.21 664.21 571.36 545.07 503.35 4.51%
EPS 80.71 17.71 58.92 21.18 59.87 94.92 52.52 7.41%
DPS 20.09 4.50 26.00 17.77 20.00 36.30 14.80 5.22%
NAPS 6.343 5.864 6.926 5.996 5.919 5.54 4.70 5.11%
Adjusted Per Share Value based on latest NOSH - 4,335,092
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 618.40 556.18 522.99 496.57 427.04 402.29 351.64 9.85%
EPS 76.08 16.65 55.22 15.83 44.75 70.06 36.69 12.91%
DPS 18.94 4.23 19.48 13.28 14.95 26.79 10.34 10.60%
NAPS 5.9789 5.5162 5.1879 4.4826 4.424 4.0888 3.2834 10.49%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 31/08/06 -
Price 6.84 5.25 5.67 5.13 5.06 9.95 9.15 -
P/RPS 1.04 0.89 0.81 0.77 0.89 1.83 1.82 -8.89%
P/EPS 8.47 29.65 7.69 24.22 8.45 10.48 17.42 -11.31%
EY 11.80 3.37 13.00 4.13 11.83 9.54 5.74 12.74%
DY 2.94 0.86 4.59 3.46 3.95 3.65 1.62 10.43%
P/NAPS 1.08 0.90 0.82 0.86 0.85 1.80 1.95 -9.37%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 28/10/11 28/10/10 26/10/09 16/10/08 25/10/07 12/10/06 -
Price 6.95 5.86 5.68 5.43 4.22 9.45 9.85 -
P/RPS 1.06 0.99 0.81 0.82 0.74 1.73 1.96 -9.72%
P/EPS 8.61 33.10 7.71 25.64 7.05 9.96 18.75 -12.15%
EY 11.61 3.02 12.98 3.90 14.19 10.04 5.33 13.84%
DY 2.89 0.77 4.58 3.27 4.74 3.84 1.50 11.53%
P/NAPS 1.10 1.00 0.82 0.91 0.71 1.71 2.10 -10.20%

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