[TENAGA] YoY Annualized Quarter Result on 31-Aug-2002 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- -13.44%
YoY- -33.45%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 18,977,500 17,712,100 16,457,800 15,375,100 14,362,600 13,719,100 12,158,000 -0.47%
PBT 1,818,900 1,482,700 1,648,500 1,476,800 2,193,000 1,523,800 977,800 -0.65%
Tax -496,100 -669,000 -586,600 -76,000 -88,000 -191,000 -204,300 -0.93%
NP 1,322,800 813,700 1,061,900 1,400,800 2,105,000 1,332,800 773,500 -0.56%
-
NP to SH 1,280,000 813,700 1,061,900 1,400,800 2,105,000 1,332,800 773,500 -0.53%
-
Tax Rate 27.27% 45.12% 35.58% 5.15% 4.01% 12.53% 20.89% -
Total Cost 17,654,700 16,898,400 15,395,900 13,974,300 12,257,600 12,386,300 11,384,500 -0.46%
-
Net Worth 15,920,238 14,352,070 13,971,254 17,704,124 16,486,061 14,508,568 13,450,823 -0.17%
Dividend
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div 516,849 567,842 373,396 - - 310,675 - -100.00%
Div Payout % 40.38% 69.79% 35.16% - - 23.31% - -
Equity
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 15,920,238 14,352,070 13,971,254 17,704,124 16,486,061 14,508,568 13,450,823 -0.17%
NOSH 3,190,428 3,120,015 3,111,638 3,105,986 3,104,719 3,106,759 3,106,425 -0.02%
Ratio Analysis
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 6.97% 4.59% 6.45% 9.11% 14.66% 9.71% 6.36% -
ROE 8.04% 5.67% 7.60% 7.91% 12.77% 9.19% 5.75% -
Per Share
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 594.83 567.69 528.91 495.01 462.61 441.59 391.38 -0.44%
EPS 32.01 26.08 34.12 45.10 67.80 42.90 24.90 -0.26%
DPS 16.20 18.20 12.00 0.00 0.00 10.00 0.00 -100.00%
NAPS 4.99 4.60 4.49 5.70 5.31 4.67 4.33 -0.15%
Adjusted Per Share Value based on latest NOSH - 3,118,333
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 326.47 304.70 283.12 264.50 247.08 236.01 209.15 -0.47%
EPS 22.02 14.00 18.27 24.10 36.21 22.93 13.31 -0.53%
DPS 8.89 9.77 6.42 0.00 0.00 5.34 0.00 -100.00%
NAPS 2.7388 2.469 2.4035 3.0456 2.8361 2.4959 2.3139 -0.17%
Price Multiplier on Financial Quarter End Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 31/08/05 31/08/04 29/08/03 30/08/02 - - - -
Price 11.00 10.00 9.00 9.85 0.00 0.00 0.00 -
P/RPS 1.85 1.76 1.70 1.99 0.00 0.00 0.00 -100.00%
P/EPS 27.42 38.34 26.37 21.84 0.00 0.00 0.00 -100.00%
EY 3.65 2.61 3.79 4.58 0.00 0.00 0.00 -100.00%
DY 1.47 1.82 1.33 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.20 2.17 2.00 1.73 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 25/10/05 27/10/04 28/10/03 30/10/02 29/10/01 31/10/00 22/10/99 -
Price 10.30 10.70 9.25 8.95 0.00 0.00 0.00 -
P/RPS 1.73 1.88 1.75 1.81 0.00 0.00 0.00 -100.00%
P/EPS 25.67 41.03 27.10 19.84 0.00 0.00 0.00 -100.00%
EY 3.90 2.44 3.69 5.04 0.00 0.00 0.00 -100.00%
DY 1.57 1.70 1.30 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.06 2.33 2.06 1.57 0.00 0.00 0.00 -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
Post a Comment