[TENAGA] YoY Annualized Quarter Result on 31-Aug-2009 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

26-Oct-2009

Admission Sponsor

Sponsor

Financial Year

31-Aug-2009

Quarter

31-Aug-2009 [#4]

Profit Trend

QoQ- -8.65%

YoY- -64.61%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	CAGR
Annualized Quarter Result
Revenue	35,848,400	32,241,200	30,317,400	28,785,600	24,755,300	23,320,400	20,384,200	9.85%
YoY %	11.19%	6.35%	5.32%	16.28%	6.15%	14.40%	-	-
Horiz. %	175.86%	158.17%	148.73%	141.22%	121.44%	114.40%	100.00%	-
PBT	5,821,100	1,156,700	4,019,400	1,543,100	3,025,200	4,765,900	2,756,800	13.25%
YoY %	403.25%	-71.22%	160.48%	-48.99%	-36.52%	72.88%	-	-
Horiz. %	211.15%	41.96%	145.80%	55.97%	109.74%	172.88%	100.00%	-
Tax	-1,402,000	-192,200	-823,200	-690,100	-424,800	-698,300	-595,100	15.33%
YoY %	-629.45%	76.65%	-19.29%	-62.45%	39.17%	-17.34%	-	-
Horiz. %	235.59%	32.30%	138.33%	115.96%	71.38%	117.34%	100.00%	-
NP	4,419,100	964,500	3,196,200	853,000	2,600,400	4,067,600	2,161,700	12.64%
YoY %	358.18%	-69.82%	274.70%	-67.20%	-36.07%	88.17%	-	-
Horiz. %	204.43%	44.62%	147.86%	39.46%	120.29%	188.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,410,500	965,400	3,200,800	917,900	2,594,000	4,061,100	2,126,900	12.91%
YoY %	356.86%	-69.84%	248.71%	-64.61%	-36.13%	90.94%	-	-
Horiz. %	207.37%	45.39%	150.49%	43.16%	121.96%	190.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.08%	16.62%	20.48%	44.72%	14.04%	14.65%	21.59%	-
YoY %	44.89%	-18.85%	-54.20%	218.52%	-4.16%	-32.14%	-	-
Horiz. %	111.53%	76.98%	94.86%	207.13%	65.03%	67.86%	100.00%	-
Total Cost	31,429,300	31,276,700	27,121,200	27,932,600	22,154,900	19,252,800	18,222,500	9.50%
YoY %	0.49%	15.32%	-2.90%	26.08%	15.07%	5.65%	-	-
Horiz. %	172.48%	171.64%	148.83%	153.29%	121.58%	105.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	34,659,433	31,976,724	30,073,719	25,985,496	25,645,376	23,702,585	19,033,567	10.49%
YoY %	8.39%	6.33%	15.73%	1.33%	8.20%	24.53%	-	-
Horiz. %	182.10%	168.00%	158.00%	136.52%	134.74%	124.53%	100.00%	-

	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	CAGR
Dividend
Div	1,097,758	245,387	1,128,958	770,117	866,544	1,553,075	599,354	10.60%
YoY %	347.36%	-78.26%	46.60%	-11.13%	-44.20%	159.12%	-	-
Horiz. %	183.16%	40.94%	188.36%	128.49%	144.58%	259.12%	100.00%	-
Div Payout %	24.89%	25.42%	35.27%	83.90%	33.41%	38.24%	28.18%	-
YoY %	-2.08%	-27.93%	-57.96%	151.12%	-12.63%	35.70%	-	-
Horiz. %	88.33%	90.21%	125.16%	297.73%	118.56%	135.70%	100.00%	-

	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	CAGR
Equity
Net Worth	34,659,433	31,976,724	30,073,719	25,985,496	25,645,376	23,702,585	19,033,567	10.49%
YoY %	8.39%	6.33%	15.73%	1.33%	8.20%	24.53%	-	-
Horiz. %	182.10%	168.00%	158.00%	136.52%	134.74%	124.53%	100.00%	-
NOSH	5,464,202	5,453,056	4,342,148	4,333,805	4,332,720	4,278,445	4,049,695	5.11%
YoY %	0.20%	25.58%	0.19%	0.03%	1.27%	5.65%	-	-
Horiz. %	134.93%	134.65%	107.22%	107.02%	106.99%	105.65%	100.00%	-

	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	CAGR
Ratio Analysis
NP Margin	12.33%	2.99%	10.54%	2.96%	10.50%	17.44%	10.60%	-
YoY %	312.37%	-71.63%	256.08%	-71.81%	-39.79%	64.53%	-	-
Horiz. %	116.32%	28.21%	99.43%	27.92%	99.06%	164.53%	100.00%	-
ROE	12.73%	3.02%	10.64%	3.53%	10.11%	17.13%	11.17%	-
YoY %	321.52%	-71.62%	201.42%	-65.08%	-40.98%	53.36%	-	-
Horiz. %	113.97%	27.04%	95.26%	31.60%	90.51%	153.36%	100.00%	-

	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	CAGR
Per Share
RPS	656.06	591.25	698.21	664.21	571.36	545.07	503.35	4.51%
YoY %	10.96%	-15.32%	5.12%	16.25%	4.82%	8.29%	-	-
Horiz. %	130.34%	117.46%	138.71%	131.96%	113.51%	108.29%	100.00%	-
EPS	80.71	17.71	58.92	21.18	59.87	94.92	52.52	7.41%
YoY %	355.73%	-69.94%	178.19%	-64.62%	-36.93%	80.73%	-	-
Horiz. %	153.67%	33.72%	112.19%	40.33%	113.99%	180.73%	100.00%	-
DPS	20.09	4.50	26.00	17.77	20.00	36.30	14.80	5.22%
YoY %	346.44%	-82.69%	46.31%	-11.15%	-44.90%	145.27%	-	-
Horiz. %	135.74%	30.41%	175.68%	120.07%	135.14%	245.27%	100.00%	-
NAPS	6.343	5.864	6.926	5.996	5.919	5.54	4.70	5.11%
YoY %	8.17%	-15.33%	15.51%	1.30%	6.84%	17.87%	-	-
Horiz. %	134.96%	124.77%	147.36%	127.57%	125.94%	117.87%	100.00%	-

	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,335,092
RPS	619.43	557.10	523.86	497.39	427.75	402.96	352.22	9.85%
YoY %	11.19%	6.35%	5.32%	16.28%	6.15%	14.41%	-	-
Horiz. %	175.86%	158.17%	148.73%	141.22%	121.44%	114.41%	100.00%	-
EPS	76.21	16.68	55.31	15.86	44.82	70.17	36.75	12.91%
YoY %	356.89%	-69.84%	248.74%	-64.61%	-36.13%	90.94%	-	-
Horiz. %	207.37%	45.39%	150.50%	43.16%	121.96%	190.94%	100.00%	-
DPS	18.97	4.24	19.51	13.31	14.97	26.84	10.36	10.59%
YoY %	347.41%	-78.27%	46.58%	-11.09%	-44.23%	159.07%	-	-
Horiz. %	183.11%	40.93%	188.32%	128.47%	144.50%	259.07%	100.00%	-
NAPS	5.9888	5.5253	5.1965	4.4901	4.4313	4.0956	3.2888	10.49%
YoY %	8.39%	6.33%	15.73%	1.33%	8.20%	24.53%	-	-
Horiz. %	182.10%	168.00%	158.01%	136.53%	134.74%	124.53%	100.00%	-

	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/12	29/08/11	30/08/10	28/08/09	29/08/08	31/08/07	31/08/06	-
Price	6.84	5.25	5.67	5.13	5.06	9.95	9.15	-
P/RPS	1.04	0.89	0.81	0.77	0.89	1.83	1.82	-8.89%
YoY %	16.85%	9.88%	5.19%	-13.48%	-51.37%	0.55%	-	-
Horiz. %	57.14%	48.90%	44.51%	42.31%	48.90%	100.55%	100.00%	-
P/EPS	8.47	29.65	7.69	24.22	8.45	10.48	17.42	-11.31%
YoY %	-71.43%	285.57%	-68.25%	186.63%	-19.37%	-39.84%	-	-
Horiz. %	48.62%	170.21%	44.14%	139.04%	48.51%	60.16%	100.00%	-
EY	11.80	3.37	13.00	4.13	11.83	9.54	5.74	12.74%
YoY %	250.15%	-74.08%	214.77%	-65.09%	24.00%	66.20%	-	-
Horiz. %	205.57%	58.71%	226.48%	71.95%	206.10%	166.20%	100.00%	-
DY	2.94	0.86	4.59	3.46	3.95	3.65	1.62	10.43%
YoY %	241.86%	-81.26%	32.66%	-12.41%	8.22%	125.31%	-	-
Horiz. %	181.48%	53.09%	283.33%	213.58%	243.83%	225.31%	100.00%	-
P/NAPS	1.08	0.90	0.82	0.86	0.85	1.80	1.95	-9.37%
YoY %	20.00%	9.76%	-4.65%	1.18%	-52.78%	-7.69%	-	-
Horiz. %	55.38%	46.15%	42.05%	44.10%	43.59%	92.31%	100.00%	-

	31/08/12	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	CAGR
Price Multiplier on Announcement Date
Date	31/10/12	28/10/11	28/10/10	26/10/09	16/10/08	25/10/07	12/10/06	-
Price	6.95	5.86	5.68	5.43	4.22	9.45	9.85	-
P/RPS	1.06	0.99	0.81	0.82	0.74	1.73	1.96	-9.72%
YoY %	7.07%	22.22%	-1.22%	10.81%	-57.23%	-11.73%	-	-
Horiz. %	54.08%	50.51%	41.33%	41.84%	37.76%	88.27%	100.00%	-
P/EPS	8.61	33.10	7.71	25.64	7.05	9.96	18.75	-12.15%
YoY %	-73.99%	329.31%	-69.93%	263.69%	-29.22%	-46.88%	-	-
Horiz. %	45.92%	176.53%	41.12%	136.75%	37.60%	53.12%	100.00%	-
EY	11.61	3.02	12.98	3.90	14.19	10.04	5.33	13.84%
YoY %	284.44%	-76.73%	232.82%	-72.52%	41.33%	88.37%	-	-
Horiz. %	217.82%	56.66%	243.53%	73.17%	266.23%	188.37%	100.00%	-
DY	2.89	0.77	4.58	3.27	4.74	3.84	1.50	11.53%
YoY %	275.32%	-83.19%	40.06%	-31.01%	23.44%	156.00%	-	-
Horiz. %	192.67%	51.33%	305.33%	218.00%	316.00%	256.00%	100.00%	-
P/NAPS	1.10	1.00	0.82	0.91	0.71	1.71	2.10	-10.20%
YoY %	10.00%	21.95%	-9.89%	28.17%	-58.48%	-18.57%	-	-
Horiz. %	52.38%	47.62%	39.05%	43.33%	33.81%	81.43%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 June 2024

MQ Trader

MQ Trading Signals

2024-06-18 16:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-06-18 16:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-06-18 16:00:00

EMA 5

30 Mins

SELL

2024-06-18 15:40:00

EMA 5

10 Mins

SELL

2024-06-18 15:40:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

LBS

LBS BINA GROUP BHD

866

JCY

JCY INTERNATIONAL BERHAD

672

PTRANS

PERAK TRANSIT BERHAD

543

MPI

MALAYSIAN PACIFIC INDUSTRIES

537

HLIND

HONG LEONG INDUSTRIES BHD

492

YTLPOWR

YTL POWER INTERNATIONAL BHD

471

TOPGLOV

TOP GLOVE CORPORATION BHD

352

GENTING

GENTING BHD

344

GENM

GENTING MALAYSIA BERHAD

319

Daily Stocks

HSI-CXF

0.13

-0.035

323,720,400

HSI-HUZ

0.25

-0.015

228,314,500

DFX

0.185

-0.015

183,814,500

ATAIMS

0.515

+0.17

160,490,600

INIX-OR

0.02

0.00

141,839,900

TECHBND-WA

0.175

+0.08

127,049,700

JCY

0.83

-0.065

83,651,700

TOPGLOV

1.17

0.00

82,093,200

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.07

+0.005

73,669,700

More active Stocks

MERCURY

1.16

+0.30

586,100

6.81

+0.29

22,679,500

NDX-CE

0.465

+0.25

100

PETGAS

17.90

+0.24

94,100

NDX-CF

0.57

+0.235

8,800

KESM

7.62

+0.21

109,200

FRONTKN

4.67

+0.19

9,365,300

ATAIMS

0.515

+0.17

160,490,600

NOTION

1.96

+0.15

34,606,300

AEONCR

7.70

+0.15

713,800

More gainer Stocks

PIE

6.75

-0.33

1,666,300

KLK

20.22

-0.28

2,633,600

CHINHIN

3.34

-0.24

1,766,000

YTLPOWR

5.07

-0.21

33,567,700

UTDPLT

23.80

-0.20

273,200

NESTLE

124.00

-0.20

73,600

DLADY

37.60

-0.20

33,400

ORIENT

6.97

-0.18

1,220,900

YTL

3.50

-0.16

22,337,200

PETRONM

4.71

-0.15

361,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More