[TENAGA] YoY Annualized Quarter Result on 28-Feb-2006 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

13-Apr-2006

Admission Sponsor

Sponsor

Financial Year

31-Aug-2006

Quarter

28-Feb-2006 [#2]

Profit Trend

QoQ- -16.46%

YoY- 227.77%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Annualized Quarter Result
Revenue	28,642,400	24,029,600	22,567,400	19,485,600	18,371,200	17,057,800	15,986,400	10.19%
YoY %	19.20%	6.48%	15.82%	6.07%	7.70%	6.70%	-	-
Horiz. %	179.17%	150.31%	141.17%	121.89%	114.92%	106.70%	100.00%	-
PBT	85,400	5,721,600	5,977,400	2,580,400	1,447,400	672,800	1,784,200	-39.71%
YoY %	-98.51%	-4.28%	131.65%	78.28%	115.13%	-62.29%	-	-
Horiz. %	4.79%	320.68%	335.02%	144.63%	81.12%	37.71%	100.00%	-
Tax	-657,800	-549,400	-332,200	-573,600	-840,200	-611,400	-617,400	1.06%
YoY %	-19.73%	-65.38%	42.09%	31.73%	-37.42%	0.97%	-	-
Horiz. %	106.54%	88.99%	53.81%	92.91%	136.09%	99.03%	100.00%	-
NP	-572,400	5,172,200	5,645,200	2,006,800	607,200	61,400	1,166,800	-
YoY %	-111.07%	-8.38%	181.30%	230.50%	888.93%	-94.74%	-	-
Horiz. %	-49.06%	443.28%	483.82%	171.99%	52.04%	5.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-539,000	5,156,200	5,602,000	1,990,200	607,200	61,400	1,166,800	-
YoY %	-110.45%	-7.96%	181.48%	227.77%	888.93%	-94.74%	-	-
Horiz. %	-46.19%	441.91%	480.12%	170.57%	52.04%	5.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	770.26%	9.60%	5.56%	22.23%	58.05%	90.87%	34.60%	-
YoY %	7,923.54%	72.66%	-74.99%	-61.71%	-36.12%	162.63%	-	-
Horiz. %	2,226.18%	27.75%	16.07%	64.25%	167.77%	262.63%	100.00%	-
Total Cost	29,214,800	18,857,400	16,922,200	17,478,800	17,764,000	16,996,400	14,819,600	11.96%
YoY %	54.92%	11.44%	-3.18%	-1.61%	4.52%	14.69%	-	-
Horiz. %	197.14%	127.25%	114.19%	117.94%	119.87%	114.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,935,250	26,166,567	22,822,961	16,154,221	14,798,910	14,481,717	12,438,766	12.27%
YoY %	-4.71%	14.65%	41.28%	9.16%	2.19%	16.42%	-	-
Horiz. %	200.46%	210.36%	183.48%	129.87%	118.97%	116.42%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Dividend
Div	407,282	866,442	846,863	-	190,543	186,060	186,581	13.88%
YoY %	-52.99%	2.31%	0.00%	-	2.41%	-0.28%	-	-
Horiz. %	218.29%	464.38%	453.88%	-	102.12%	99.72%	100.00%	-
Div Payout %	0.00%	16.80%	15.12%	-	31.38%	303.03%	15.99%	-
YoY %	0.00%	11.11%	0.00%	-	-89.64%	1,795.12%	-	-
Horiz. %	0.00%	105.07%	94.56%	-	196.25%	1,895.12%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Equity
Net Worth	24,935,250	26,166,567	22,822,961	16,154,221	14,798,910	14,481,717	12,438,766	12.27%
YoY %	-4.71%	14.65%	41.28%	9.16%	2.19%	16.42%	-	-
Horiz. %	200.46%	210.36%	183.48%	129.87%	118.97%	116.42%	100.00%	-
NOSH	4,332,797	4,332,213	4,234,315	3,230,844	3,175,732	3,101,010	3,109,691	5.67%
YoY %	0.01%	2.31%	31.06%	1.74%	2.41%	-0.28%	-	-
Horiz. %	139.33%	139.31%	136.17%	103.90%	102.12%	99.72%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Ratio Analysis
NP Margin	-2.00%	21.52%	25.01%	10.30%	3.31%	0.36%	7.30%	-
YoY %	-109.29%	-13.95%	142.82%	211.18%	819.44%	-95.07%	-	-
Horiz. %	-27.40%	294.79%	342.60%	141.10%	45.34%	4.93%	100.00%	-
ROE	-2.16%	19.71%	24.55%	12.32%	4.10%	0.42%	9.38%	-
YoY %	-110.96%	-19.71%	99.27%	200.49%	876.19%	-95.52%	-	-
Horiz. %	-23.03%	210.13%	261.73%	131.34%	43.71%	4.48%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Per Share
RPS	661.06	554.67	532.96	603.11	578.49	550.07	514.08	4.27%
YoY %	19.18%	4.07%	-11.63%	4.26%	5.17%	7.00%	-	-
Horiz. %	128.59%	107.90%	103.67%	117.32%	112.53%	107.00%	100.00%	-
EPS	-12.44	119.02	132.30	49.28	19.12	1.98	37.50	-
YoY %	-110.45%	-10.04%	168.47%	157.74%	865.66%	-94.72%	-	-
Horiz. %	-33.17%	317.39%	352.80%	131.41%	50.99%	5.28%	100.00%	-
DPS	9.40	20.00	20.00	0.00	6.00	6.00	6.00	7.76%
YoY %	-53.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	156.67%	333.33%	333.33%	0.00%	100.00%	100.00%	100.00%	-
NAPS	5.755	6.04	5.39	5.00	4.66	4.67	4.00	6.24%
YoY %	-4.72%	12.06%	7.80%	7.30%	-0.21%	16.75%	-	-
Horiz. %	143.88%	151.00%	134.75%	125.00%	116.50%	116.75%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,232,200
RPS	492.73	413.38	388.23	335.21	316.04	293.44	275.01	10.19%
YoY %	19.20%	6.48%	15.82%	6.07%	7.70%	6.70%	-	-
Horiz. %	179.17%	150.31%	141.17%	121.89%	114.92%	106.70%	100.00%	-
EPS	-9.27	88.70	96.37	34.24	10.45	1.06	20.07	-
YoY %	-110.45%	-7.96%	181.45%	227.66%	885.85%	-94.72%	-	-
Horiz. %	-46.19%	441.95%	480.17%	170.60%	52.07%	5.28%	100.00%	-
DPS	7.01	14.91	14.57	0.00	3.28	3.20	3.21	13.88%
YoY %	-52.98%	2.33%	0.00%	0.00%	2.50%	-0.31%	-	-
Horiz. %	218.38%	464.49%	453.89%	0.00%	102.18%	99.69%	100.00%	-
NAPS	4.2896	4.5014	3.9262	2.779	2.5459	2.4913	2.1398	12.27%
YoY %	-4.71%	14.65%	41.28%	9.16%	2.19%	16.43%	-	-
Horiz. %	200.47%	210.37%	183.48%	129.87%	118.98%	116.43%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	28/02/03	-
Price	4.13	5.79	12.00	8.85	10.40	9.70	9.40	-
P/RPS	0.62	1.04	2.25	1.47	1.80	1.76	1.83	-16.49%
YoY %	-40.38%	-53.78%	53.06%	-18.33%	2.27%	-3.83%	-	-
Horiz. %	33.88%	56.83%	122.95%	80.33%	98.36%	96.17%	100.00%	-
P/EPS	-33.20	4.86	9.07	14.37	54.39	489.90	25.05	-
YoY %	-783.13%	-46.42%	-36.88%	-73.58%	-88.90%	1,855.69%	-	-
Horiz. %	-132.53%	19.40%	36.21%	57.37%	217.13%	1,955.69%	100.00%	-
EY	-3.01	20.56	11.03	6.96	1.84	0.20	3.99	-
YoY %	-114.64%	86.40%	58.48%	278.26%	820.00%	-94.99%	-	-
Horiz. %	-75.44%	515.29%	276.44%	174.44%	46.12%	5.01%	100.00%	-
DY	2.28	3.45	1.67	0.00	0.58	0.62	0.64	23.55%
YoY %	-33.91%	106.59%	0.00%	0.00%	-6.45%	-3.12%	-	-
Horiz. %	356.25%	539.06%	260.94%	0.00%	90.62%	96.88%	100.00%	-
P/NAPS	0.72	0.96	2.23	1.77	2.23	2.08	2.35	-17.87%
YoY %	-25.00%	-56.95%	25.99%	-20.63%	7.21%	-11.49%	-	-
Horiz. %	30.64%	40.85%	94.89%	75.32%	94.89%	88.51%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Announcement Date
Date	15/04/09	14/04/08	16/04/07	13/04/06	18/04/05	27/04/04	29/04/03	-
Price	4.16	4.48	12.20	8.65	10.40	10.30	8.85	-
P/RPS	0.63	0.81	2.29	1.43	1.80	1.87	1.72	-15.40%
YoY %	-22.22%	-64.63%	60.14%	-20.56%	-3.74%	8.72%	-	-
Horiz. %	36.63%	47.09%	133.14%	83.14%	104.65%	108.72%	100.00%	-
P/EPS	-33.44	3.76	9.22	14.04	54.39	520.20	23.59	-
YoY %	-989.36%	-59.22%	-34.33%	-74.19%	-89.54%	2,105.17%	-	-
Horiz. %	-141.75%	15.94%	39.08%	59.52%	230.56%	2,205.17%	100.00%	-
EY	-2.99	26.57	10.84	7.12	1.84	0.19	4.24	-
YoY %	-111.25%	145.11%	52.25%	286.96%	868.42%	-95.52%	-	-
Horiz. %	-70.52%	626.65%	255.66%	167.92%	43.40%	4.48%	100.00%	-
DY	2.26	4.46	1.64	0.00	0.58	0.58	0.68	22.13%
YoY %	-49.33%	171.95%	0.00%	0.00%	0.00%	-14.71%	-	-
Horiz. %	332.35%	655.88%	241.18%	0.00%	85.29%	85.29%	100.00%	-
P/NAPS	0.72	0.74	2.26	1.73	2.23	2.21	2.21	-17.03%
YoY %	-2.70%	-67.26%	30.64%	-22.42%	0.90%	0.00%	-	-
Horiz. %	32.58%	33.48%	102.26%	78.28%	100.90%	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