[TENAGA] YoY Annualized Quarter Result on 31-Aug-2005 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- 9.54%
YoY- 57.31%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 24,755,300 23,320,400 20,384,200 18,977,500 17,712,100 16,457,800 15,375,100 8.25%
PBT 3,025,200 4,765,900 2,756,800 1,818,900 1,482,700 1,648,500 1,476,800 12.68%
Tax -424,800 -698,300 -595,100 -496,100 -669,000 -586,600 -76,000 33.18%
NP 2,600,400 4,067,600 2,161,700 1,322,800 813,700 1,061,900 1,400,800 10.85%
-
NP to SH 2,594,000 4,061,100 2,126,900 1,280,000 813,700 1,061,900 1,400,800 10.80%
-
Tax Rate 14.04% 14.65% 21.59% 27.27% 45.12% 35.58% 5.15% -
Total Cost 22,154,900 19,252,800 18,222,500 17,654,700 16,898,400 15,395,900 13,974,300 7.97%
-
Net Worth 25,645,376 23,702,585 19,033,567 15,920,238 14,352,070 13,971,254 17,704,124 6.36%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 866,544 1,553,075 599,354 516,849 567,842 373,396 - -
Div Payout % 33.41% 38.24% 28.18% 40.38% 69.79% 35.16% - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 25,645,376 23,702,585 19,033,567 15,920,238 14,352,070 13,971,254 17,704,124 6.36%
NOSH 4,332,720 4,278,445 4,049,695 3,190,428 3,120,015 3,111,638 3,105,986 5.69%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 10.50% 17.44% 10.60% 6.97% 4.59% 6.45% 9.11% -
ROE 10.11% 17.13% 11.17% 8.04% 5.67% 7.60% 7.91% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 571.36 545.07 503.35 594.83 567.69 528.91 495.01 2.41%
EPS 59.87 94.92 52.52 32.01 26.08 34.12 45.10 4.83%
DPS 20.00 36.30 14.80 16.20 18.20 12.00 0.00 -
NAPS 5.919 5.54 4.70 4.99 4.60 4.49 5.70 0.62%
Adjusted Per Share Value based on latest NOSH - 3,205,718
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 425.86 401.18 350.67 326.47 304.70 283.12 264.50 8.25%
EPS 44.62 69.86 36.59 22.02 14.00 18.27 24.10 10.80%
DPS 14.91 26.72 10.31 8.89 9.77 6.42 0.00 -
NAPS 4.4118 4.0776 3.2743 2.7388 2.469 2.4035 3.0456 6.36%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 30/08/02 -
Price 5.06 9.95 9.15 11.00 10.00 9.00 9.85 -
P/RPS 0.89 1.83 1.82 1.85 1.76 1.70 1.99 -12.54%
P/EPS 8.45 10.48 17.42 27.42 38.34 26.37 21.84 -14.62%
EY 11.83 9.54 5.74 3.65 2.61 3.79 4.58 17.11%
DY 3.95 3.65 1.62 1.47 1.82 1.33 0.00 -
P/NAPS 0.85 1.80 1.95 2.20 2.17 2.00 1.73 -11.15%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 16/10/08 25/10/07 12/10/06 25/10/05 27/10/04 28/10/03 30/10/02 -
Price 4.22 9.45 9.85 10.30 10.70 9.25 8.95 -
P/RPS 0.74 1.73 1.96 1.73 1.88 1.75 1.81 -13.83%
P/EPS 7.05 9.96 18.75 25.67 41.03 27.10 19.84 -15.82%
EY 14.19 10.04 5.33 3.90 2.44 3.69 5.04 18.81%
DY 4.74 3.84 1.50 1.57 1.70 1.30 0.00 -
P/NAPS 0.71 1.71 2.10 2.06 2.33 2.06 1.57 -12.37%

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