[TENAGA] YoY Annualized Quarter Result on 28-Feb-2007 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

16-Apr-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

28-Feb-2007 [#2]

Profit Trend

QoQ- 12.38%

YoY- 181.48%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Annualized Quarter Result
Revenue	29,454,800	28,642,400	24,029,600	22,567,400	19,485,600	18,371,200	17,057,800	9.52%
YoY %	2.84%	19.20%	6.48%	15.82%	6.07%	7.70%	-	-
Horiz. %	172.68%	167.91%	140.87%	132.30%	114.23%	107.70%	100.00%	-
PBT	4,470,800	85,400	5,721,600	5,977,400	2,580,400	1,447,400	672,800	37.09%
YoY %	5,135.13%	-98.51%	-4.28%	131.65%	78.28%	115.13%	-	-
Horiz. %	664.51%	12.69%	850.42%	888.44%	383.53%	215.13%	100.00%	-
Tax	-1,072,800	-657,800	-549,400	-332,200	-573,600	-840,200	-611,400	9.81%
YoY %	-63.09%	-19.73%	-65.38%	42.09%	31.73%	-37.42%	-	-
Horiz. %	175.47%	107.59%	89.86%	54.33%	93.82%	137.42%	100.00%	-
NP	3,398,000	-572,400	5,172,200	5,645,200	2,006,800	607,200	61,400	95.15%
YoY %	693.64%	-111.07%	-8.38%	181.30%	230.50%	888.93%	-	-
Horiz. %	5,534.20%	-932.25%	8,423.78%	9,194.14%	3,268.40%	988.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,412,800	-539,000	5,156,200	5,602,000	1,990,200	607,200	61,400	95.29%
YoY %	733.17%	-110.45%	-7.96%	181.48%	227.77%	888.93%	-	-
Horiz. %	5,558.31%	-877.85%	8,397.72%	9,123.78%	3,241.37%	988.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.00%	770.26%	9.60%	5.56%	22.23%	58.05%	90.87%	-
YoY %	-96.88%	7,923.54%	72.66%	-74.99%	-61.71%	-36.12%	-	-
Horiz. %	26.41%	847.65%	10.56%	6.12%	24.46%	63.88%	100.00%	-
Total Cost	26,056,800	29,214,800	18,857,400	16,922,200	17,478,800	17,764,000	16,996,400	7.37%
YoY %	-10.81%	54.92%	11.44%	-3.18%	-1.61%	4.52%	-	-
Horiz. %	153.31%	171.89%	110.95%	99.56%	102.84%	104.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,403,055	24,935,250	26,166,567	22,822,961	16,154,221	14,798,910	14,481,717	11.20%
YoY %	9.90%	-4.71%	14.65%	41.28%	9.16%	2.19%	-	-
Horiz. %	189.23%	172.18%	180.69%	157.60%	111.55%	102.19%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Dividend
Div	520,640	407,282	866,442	846,863	-	190,543	186,060	18.69%
YoY %	27.83%	-52.99%	2.31%	0.00%	-	2.41%	-	-
Horiz. %	279.82%	218.90%	465.68%	455.16%	-	102.41%	100.00%	-
Div Payout %	15.26%	0.00%	16.80%	15.12%	-	31.38%	303.03%	-
YoY %	0.00%	0.00%	11.11%	0.00%	-	-89.64%	-	-
Horiz. %	5.04%	0.00%	5.54%	4.99%	-	10.36%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Equity
Net Worth	27,403,055	24,935,250	26,166,567	22,822,961	16,154,221	14,798,910	14,481,717	11.20%
YoY %	9.90%	-4.71%	14.65%	41.28%	9.16%	2.19%	-	-
Horiz. %	189.23%	172.18%	180.69%	157.60%	111.55%	102.19%	100.00%	-
NOSH	4,338,672	4,332,797	4,332,213	4,234,315	3,230,844	3,175,732	3,101,010	5.75%
YoY %	0.14%	0.01%	2.31%	31.06%	1.74%	2.41%	-	-
Horiz. %	139.91%	139.72%	139.70%	136.55%	104.19%	102.41%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Ratio Analysis
NP Margin	11.54%	-2.00%	21.52%	25.01%	10.30%	3.31%	0.36%	-
YoY %	677.00%	-109.29%	-13.95%	142.82%	211.18%	819.44%	-	-
Horiz. %	3,205.56%	-555.56%	5,977.78%	6,947.22%	2,861.11%	919.44%	100.00%	-
ROE	12.45%	-2.16%	19.71%	24.55%	12.32%	4.10%	0.42%	-
YoY %	676.39%	-110.96%	-19.71%	99.27%	200.49%	876.19%	-	-
Horiz. %	2,964.29%	-514.29%	4,692.86%	5,845.24%	2,933.33%	976.19%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Per Share
RPS	678.89	661.06	554.67	532.96	603.11	578.49	550.07	3.56%
YoY %	2.70%	19.18%	4.07%	-11.63%	4.26%	5.17%	-	-
Horiz. %	123.42%	120.18%	100.84%	96.89%	109.64%	105.17%	100.00%	-
EPS	78.66	-12.44	119.02	132.30	49.28	19.12	1.98	84.66%
YoY %	732.32%	-110.45%	-10.04%	168.47%	157.74%	865.66%	-	-
Horiz. %	3,972.73%	-628.28%	6,011.11%	6,681.82%	2,488.89%	965.66%	100.00%	-
DPS	12.00	9.40	20.00	20.00	0.00	6.00	6.00	12.24%
YoY %	27.66%	-53.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	156.67%	333.33%	333.33%	0.00%	100.00%	100.00%	-
NAPS	6.316	5.755	6.04	5.39	5.00	4.66	4.67	5.15%
YoY %	9.75%	-4.72%	12.06%	7.80%	7.30%	-0.21%	-	-
Horiz. %	135.25%	123.23%	129.34%	115.42%	107.07%	99.79%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Adjusted Per Share Value based on latest NOSH - 4,283,195
RPS	506.71	492.73	413.38	388.23	335.21	316.04	293.44	9.52%
YoY %	2.84%	19.20%	6.48%	15.82%	6.07%	7.70%	-	-
Horiz. %	172.68%	167.92%	140.87%	132.30%	114.23%	107.70%	100.00%	-
EPS	58.71	-9.27	88.70	96.37	34.24	10.45	1.06	95.17%
YoY %	733.33%	-110.45%	-7.96%	181.45%	227.66%	885.85%	-	-
Horiz. %	5,538.68%	-874.53%	8,367.92%	9,091.51%	3,230.19%	985.85%	100.00%	-
DPS	8.96	7.01	14.91	14.57	0.00	3.28	3.20	18.71%
YoY %	27.82%	-52.98%	2.33%	0.00%	0.00%	2.50%	-	-
Horiz. %	280.00%	219.06%	465.94%	455.31%	0.00%	102.50%	100.00%	-
NAPS	4.7141	4.2896	4.5014	3.9262	2.779	2.5459	2.4913	11.20%
YoY %	9.90%	-4.71%	14.65%	41.28%	9.16%	2.19%	-	-
Horiz. %	189.22%	172.18%	180.68%	157.60%	111.55%	102.19%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	-
Price	5.09	4.13	5.79	12.00	8.85	10.40	9.70	-
P/RPS	0.75	0.62	1.04	2.25	1.47	1.80	1.76	-13.24%
YoY %	20.97%	-40.38%	-53.78%	53.06%	-18.33%	2.27%	-	-
Horiz. %	42.61%	35.23%	59.09%	127.84%	83.52%	102.27%	100.00%	-
P/EPS	6.47	-33.20	4.86	9.07	14.37	54.39	489.90	-51.36%
YoY %	119.49%	-783.13%	-46.42%	-36.88%	-73.58%	-88.90%	-	-
Horiz. %	1.32%	-6.78%	0.99%	1.85%	2.93%	11.10%	100.00%	-
EY	15.45	-3.01	20.56	11.03	6.96	1.84	0.20	106.30%
YoY %	613.29%	-114.64%	86.40%	58.48%	278.26%	820.00%	-	-
Horiz. %	7,725.00%	-1,505.00%	10,280.00%	5,515.00%	3,480.00%	920.00%	100.00%	-
DY	2.36	2.28	3.45	1.67	0.00	0.58	0.62	24.94%
YoY %	3.51%	-33.91%	106.59%	0.00%	0.00%	-6.45%	-	-
Horiz. %	380.65%	367.74%	556.45%	269.35%	0.00%	93.55%	100.00%	-
P/NAPS	0.81	0.72	0.96	2.23	1.77	2.23	2.08	-14.53%
YoY %	12.50%	-25.00%	-56.95%	25.99%	-20.63%	7.21%	-	-
Horiz. %	38.94%	34.62%	46.15%	107.21%	85.10%	107.21%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Announcement Date
Date	20/04/10	15/04/09	14/04/08	16/04/07	13/04/06	18/04/05	27/04/04	-
Price	5.44	4.16	4.48	12.20	8.65	10.40	10.30	-
P/RPS	0.80	0.63	0.81	2.29	1.43	1.80	1.87	-13.19%
YoY %	26.98%	-22.22%	-64.63%	60.14%	-20.56%	-3.74%	-	-
Horiz. %	42.78%	33.69%	43.32%	122.46%	76.47%	96.26%	100.00%	-
P/EPS	6.92	-33.44	3.76	9.22	14.04	54.39	520.20	-51.30%
YoY %	120.69%	-989.36%	-59.22%	-34.33%	-74.19%	-89.54%	-	-
Horiz. %	1.33%	-6.43%	0.72%	1.77%	2.70%	10.46%	100.00%	-
EY	14.46	-2.99	26.57	10.84	7.12	1.84	0.19	105.79%
YoY %	583.61%	-111.25%	145.11%	52.25%	286.96%	868.42%	-	-
Horiz. %	7,610.53%	-1,573.68%	13,984.21%	5,705.26%	3,747.37%	968.42%	100.00%	-
DY	2.21	2.26	4.46	1.64	0.00	0.58	0.58	24.96%
YoY %	-2.21%	-49.33%	171.95%	0.00%	0.00%	0.00%	-	-
Horiz. %	381.03%	389.66%	768.97%	282.76%	0.00%	100.00%	100.00%	-
P/NAPS	0.86	0.72	0.74	2.26	1.73	2.23	2.21	-14.54%
YoY %	19.44%	-2.70%	-67.26%	30.64%	-22.42%	0.90%	-	-
Horiz. %	38.91%	32.58%	33.48%	102.26%	78.28%	100.90%	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