[TENAGA] YoY Annualized Quarter Result on 31-Aug-2007 [#4]

Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- -21.76%
YoY- 90.94%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 30,317,400 28,785,600 24,755,300 23,320,400 20,384,200 18,977,500 17,712,100 9.36%
PBT 4,019,400 1,543,100 3,025,200 4,765,900 2,756,800 1,818,900 1,482,700 18.07%
Tax -823,200 -690,100 -424,800 -698,300 -595,100 -496,100 -669,000 3.51%
NP 3,196,200 853,000 2,600,400 4,067,600 2,161,700 1,322,800 813,700 25.59%
-
NP to SH 3,200,800 917,900 2,594,000 4,061,100 2,126,900 1,280,000 813,700 25.62%
-
Tax Rate 20.48% 44.72% 14.04% 14.65% 21.59% 27.27% 45.12% -
Total Cost 27,121,200 27,932,600 22,154,900 19,252,800 18,222,500 17,654,700 16,898,400 8.20%
-
Net Worth 30,073,719 25,985,496 25,645,376 23,702,585 19,033,567 15,920,238 14,352,070 13.11%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 1,128,958 770,117 866,544 1,553,075 599,354 516,849 567,842 12.12%
Div Payout % 35.27% 83.90% 33.41% 38.24% 28.18% 40.38% 69.79% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 30,073,719 25,985,496 25,645,376 23,702,585 19,033,567 15,920,238 14,352,070 13.11%
NOSH 4,342,148 4,333,805 4,332,720 4,278,445 4,049,695 3,190,428 3,120,015 5.66%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 10.54% 2.96% 10.50% 17.44% 10.60% 6.97% 4.59% -
ROE 10.64% 3.53% 10.11% 17.13% 11.17% 8.04% 5.67% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 698.21 664.21 571.36 545.07 503.35 594.83 567.69 3.50%
EPS 58.92 21.18 59.87 94.92 52.52 32.01 26.08 14.54%
DPS 26.00 17.77 20.00 36.30 14.80 16.20 18.20 6.12%
NAPS 6.926 5.996 5.919 5.54 4.70 4.99 4.60 7.05%
Adjusted Per Share Value based on latest NOSH - 4,329,048
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 521.55 495.20 425.86 401.18 350.67 326.47 304.70 9.36%
EPS 55.06 15.79 44.62 69.86 36.59 22.02 14.00 25.62%
DPS 19.42 13.25 14.91 26.72 10.31 8.89 9.77 12.12%
NAPS 5.1736 4.4703 4.4118 4.0776 3.2743 2.7388 2.469 13.11%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 -
Price 5.67 5.13 5.06 9.95 9.15 11.00 10.00 -
P/RPS 0.81 0.77 0.89 1.83 1.82 1.85 1.76 -12.12%
P/EPS 7.69 24.22 8.45 10.48 17.42 27.42 38.34 -23.48%
EY 13.00 4.13 11.83 9.54 5.74 3.65 2.61 30.66%
DY 4.59 3.46 3.95 3.65 1.62 1.47 1.82 16.66%
P/NAPS 0.82 0.86 0.85 1.80 1.95 2.20 2.17 -14.96%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 28/10/10 26/10/09 16/10/08 25/10/07 12/10/06 25/10/05 27/10/04 -
Price 5.68 5.43 4.22 9.45 9.85 10.30 10.70 -
P/RPS 0.81 0.82 0.74 1.73 1.96 1.73 1.88 -13.08%
P/EPS 7.71 25.64 7.05 9.96 18.75 25.67 41.03 -24.30%
EY 12.98 3.90 14.19 10.04 5.33 3.90 2.44 32.10%
DY 4.58 3.27 4.74 3.84 1.50 1.57 1.70 17.95%
P/NAPS 0.82 0.91 0.71 1.71 2.10 2.06 2.33 -15.96%

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