[TENAGA] YoY Annualized Quarter Result on 28-Feb-2009 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

15-Apr-2009

Admission Sponsor

Sponsor

Financial Year

31-Aug-2009

Quarter

28-Feb-2009 [#2]

Profit Trend

QoQ- 85.73%

YoY- -110.45%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Annualized Quarter Result
Revenue	34,645,200	30,205,000	29,454,800	28,642,400	24,029,600	22,567,400	19,485,600	10.05%
YoY %	14.70%	2.55%	2.84%	19.20%	6.48%	15.82%	-	-
Horiz. %	177.80%	155.01%	151.16%	146.99%	123.32%	115.82%	100.00%	-
PBT	6,968,800	3,775,000	4,470,800	85,400	5,721,600	5,977,400	2,580,400	17.99%
YoY %	84.60%	-15.56%	5,135.13%	-98.51%	-4.28%	131.65%	-	-
Horiz. %	270.07%	146.30%	173.26%	3.31%	221.73%	231.65%	100.00%	-
Tax	-1,634,800	-827,600	-1,072,800	-657,800	-549,400	-332,200	-573,600	19.05%
YoY %	-97.54%	22.86%	-63.09%	-19.73%	-65.38%	42.09%	-	-
Horiz. %	285.01%	144.28%	187.03%	114.68%	95.78%	57.91%	100.00%	-
NP	5,334,000	2,947,400	3,398,000	-572,400	5,172,200	5,645,200	2,006,800	17.67%
YoY %	80.97%	-13.26%	693.64%	-111.07%	-8.38%	181.30%	-	-
Horiz. %	265.80%	146.87%	169.32%	-28.52%	257.73%	281.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,354,200	2,941,000	3,412,800	-539,000	5,156,200	5,602,000	1,990,200	17.91%
YoY %	82.05%	-13.82%	733.17%	-110.45%	-7.96%	181.48%	-	-
Horiz. %	269.03%	147.77%	171.48%	-27.08%	259.08%	281.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.46%	21.92%	24.00%	770.26%	9.60%	5.56%	22.23%	-
YoY %	7.03%	-8.67%	-96.88%	7,923.54%	72.66%	-74.99%	-	-
Horiz. %	105.53%	98.61%	107.96%	3,464.96%	43.18%	25.01%	100.00%	-
Total Cost	29,311,200	27,257,600	26,056,800	29,214,800	18,857,400	16,922,200	17,478,800	8.98%
YoY %	7.53%	4.61%	-10.81%	54.92%	11.44%	-3.18%	-	-
Horiz. %	167.70%	155.95%	149.08%	167.14%	107.89%	96.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,996,579	22,194,315	27,403,055	24,935,250	26,166,567	22,822,961	16,154,221	13.73%
YoY %	57.68%	-19.01%	9.90%	-4.71%	14.65%	41.28%	-	-
Horiz. %	216.64%	137.39%	169.63%	154.36%	161.98%	141.28%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Dividend
Div	555,535	399,497	520,640	407,282	866,442	846,863	-	-
YoY %	39.06%	-23.27%	27.83%	-52.99%	2.31%	0.00%	-	-
Horiz. %	65.60%	47.17%	61.48%	48.09%	102.31%	100.00%	-	-
Div Payout %	10.38%	13.58%	15.26%	0.00%	16.80%	15.12%	-	-
YoY %	-23.56%	-11.01%	0.00%	0.00%	11.11%	0.00%	-	-
Horiz. %	68.65%	89.81%	100.93%	0.00%	111.11%	100.00%	-	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Equity
Net Worth	34,996,579	22,194,315	27,403,055	24,935,250	26,166,567	22,822,961	16,154,221	13.73%
YoY %	57.68%	-19.01%	9.90%	-4.71%	14.65%	41.28%	-	-
Horiz. %	216.64%	137.39%	169.63%	154.36%	161.98%	141.28%	100.00%	-
NOSH	5,457,130	4,438,863	4,338,672	4,332,797	4,332,213	4,234,315	3,230,844	9.12%
YoY %	22.94%	2.31%	0.14%	0.01%	2.31%	31.06%	-	-
Horiz. %	168.91%	137.39%	134.29%	134.11%	134.09%	131.06%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Ratio Analysis
NP Margin	15.40%	9.76%	11.54%	-2.00%	21.52%	25.01%	10.30%	-
YoY %	57.79%	-15.42%	677.00%	-109.29%	-13.95%	142.82%	-	-
Horiz. %	149.51%	94.76%	112.04%	-19.42%	208.93%	242.82%	100.00%	-
ROE	15.30%	13.25%	12.45%	-2.16%	19.71%	24.55%	12.32%	-
YoY %	15.47%	6.43%	676.39%	-110.96%	-19.71%	99.27%	-	-
Horiz. %	124.19%	107.55%	101.06%	-17.53%	159.98%	199.27%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Per Share
RPS	634.86	680.47	678.89	661.06	554.67	532.96	603.11	0.85%
YoY %	-6.70%	0.23%	2.70%	19.18%	4.07%	-11.63%	-	-
Horiz. %	105.26%	112.83%	112.56%	109.61%	91.97%	88.37%	100.00%	-
EPS	98.12	53.20	78.66	-12.44	119.02	132.30	49.28	12.15%
YoY %	84.44%	-32.37%	732.32%	-110.45%	-10.04%	168.47%	-	-
Horiz. %	199.11%	107.95%	159.62%	-25.24%	241.52%	268.47%	100.00%	-
DPS	10.18	9.00	12.00	9.40	20.00	20.00	0.00	-
YoY %	13.11%	-25.00%	27.66%	-53.00%	0.00%	0.00%	-	-
Horiz. %	50.90%	45.00%	60.00%	47.00%	100.00%	100.00%	-	-
NAPS	6.413	5.00	6.316	5.755	6.04	5.39	5.00	4.23%
YoY %	28.26%	-20.84%	9.75%	-4.72%	12.06%	7.80%	-	-
Horiz. %	128.26%	100.00%	126.32%	115.10%	120.80%	107.80%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,335,475
RPS	596.00	519.62	506.71	492.73	413.38	388.23	335.21	10.05%
YoY %	14.70%	2.55%	2.84%	19.20%	6.48%	15.82%	-	-
Horiz. %	177.80%	155.01%	151.16%	146.99%	123.32%	115.82%	100.00%	-
EPS	92.11	50.59	58.71	-9.27	88.70	96.37	34.24	17.91%
YoY %	82.07%	-13.83%	733.33%	-110.45%	-7.96%	181.45%	-	-
Horiz. %	269.01%	147.75%	171.47%	-27.07%	259.05%	281.45%	100.00%	-
DPS	9.56	6.87	8.96	7.01	14.91	14.57	0.00	-
YoY %	39.16%	-23.33%	27.82%	-52.98%	2.33%	0.00%	-	-
Horiz. %	65.61%	47.15%	61.50%	48.11%	102.33%	100.00%	-	-
NAPS	6.0205	3.8181	4.7141	4.2896	4.5014	3.9262	2.779	13.73%
YoY %	57.68%	-19.01%	9.90%	-4.71%	14.65%	41.28%	-	-
Horiz. %	216.64%	137.39%	169.63%	154.36%	161.98%	141.28%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	-
Price	6.28	6.30	5.09	4.13	5.79	12.00	8.85	-
P/RPS	0.99	0.93	0.75	0.62	1.04	2.25	1.47	-6.37%
YoY %	6.45%	24.00%	20.97%	-40.38%	-53.78%	53.06%	-	-
Horiz. %	67.35%	63.27%	51.02%	42.18%	70.75%	153.06%	100.00%	-
P/EPS	6.40	9.51	6.47	-33.20	4.86	9.07	14.37	-12.60%
YoY %	-32.70%	46.99%	119.49%	-783.13%	-46.42%	-36.88%	-	-
Horiz. %	44.54%	66.18%	45.02%	-231.04%	33.82%	63.12%	100.00%	-
EY	15.62	10.52	15.45	-3.01	20.56	11.03	6.96	14.40%
YoY %	48.48%	-31.91%	613.29%	-114.64%	86.40%	58.48%	-	-
Horiz. %	224.43%	151.15%	221.98%	-43.25%	295.40%	158.48%	100.00%	-
DY	1.62	1.43	2.36	2.28	3.45	1.67	0.00	-
YoY %	13.29%	-39.41%	3.51%	-33.91%	106.59%	0.00%	-	-
Horiz. %	97.01%	85.63%	141.32%	136.53%	206.59%	100.00%	-	-
P/NAPS	0.98	1.26	0.81	0.72	0.96	2.23	1.77	-9.37%
YoY %	-22.22%	55.56%	12.50%	-25.00%	-56.95%	25.99%	-	-
Horiz. %	55.37%	71.19%	45.76%	40.68%	54.24%	125.99%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Announcement Date
Date	12/04/12	21/04/11	20/04/10	15/04/09	14/04/08	16/04/07	13/04/06	-
Price	6.51	6.03	5.44	4.16	4.48	12.20	8.65	-
P/RPS	1.03	0.89	0.80	0.63	0.81	2.29	1.43	-5.31%
YoY %	15.73%	11.25%	26.98%	-22.22%	-64.63%	60.14%	-	-
Horiz. %	72.03%	62.24%	55.94%	44.06%	56.64%	160.14%	100.00%	-
P/EPS	6.64	9.10	6.92	-33.44	3.76	9.22	14.04	-11.72%
YoY %	-27.03%	31.50%	120.69%	-989.36%	-59.22%	-34.33%	-	-
Horiz. %	47.29%	64.81%	49.29%	-238.18%	26.78%	65.67%	100.00%	-
EY	15.07	10.99	14.46	-2.99	26.57	10.84	7.12	13.29%
YoY %	37.12%	-24.00%	583.61%	-111.25%	145.11%	52.25%	-	-
Horiz. %	211.66%	154.35%	203.09%	-41.99%	373.17%	152.25%	100.00%	-
DY	1.56	1.49	2.21	2.26	4.46	1.64	0.00	-
YoY %	4.70%	-32.58%	-2.21%	-49.33%	171.95%	0.00%	-	-
Horiz. %	95.12%	90.85%	134.76%	137.80%	271.95%	100.00%	-	-
P/NAPS	1.02	1.21	0.86	0.72	0.74	2.26	1.73	-8.42%
YoY %	-15.70%	40.70%	19.44%	-2.70%	-67.26%	30.64%	-	-
Horiz. %	58.96%	69.94%	49.71%	41.62%	42.77%	130.64%	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