[TENAGA] YoY Annualized Quarter Result on 31-May-2003 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- -17.34%
YoY- -40.4%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 19,685,200 18,695,200 17,424,133 16,168,666 15,042,400 14,172,000 13,435,333 6.57%
PBT 2,614,666 1,896,000 1,238,400 1,578,800 1,725,200 2,564,000 1,951,733 4.99%
Tax -726,533 -727,466 -748,666 -614,266 -106,933 -164,800 -193,600 24.64%
NP 1,888,133 1,168,533 489,733 964,533 1,618,266 2,399,200 1,758,133 1.19%
-
NP to SH 1,854,000 1,168,533 489,733 964,533 1,618,266 2,399,200 1,758,133 0.88%
-
Tax Rate 27.79% 38.37% 60.45% 38.91% 6.20% 6.43% 9.92% -
Total Cost 17,797,066 17,526,666 16,934,400 15,204,133 13,424,133 11,772,800 11,677,200 7.27%
-
Net Worth 17,457,018 15,317,892 14,953,689 12,448,087 17,583,090 16,191,491 14,582,163 3.04%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 17,457,018 15,317,892 14,953,689 12,448,087 17,583,090 16,191,491 14,582,163 3.04%
NOSH 4,040,976 3,184,593 3,115,351 3,112,021 3,112,051 3,107,771 3,102,588 4.50%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 9.59% 6.25% 2.81% 5.97% 10.76% 16.93% 13.09% -
ROE 10.62% 7.63% 3.27% 7.75% 9.20% 14.82% 12.06% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 487.14 587.05 559.30 519.56 483.36 456.02 433.04 1.98%
EPS 45.88 36.69 15.72 31.00 52.00 77.20 56.67 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.32 4.81 4.80 4.00 5.65 5.21 4.70 -1.39%
Adjusted Per Share Value based on latest NOSH - 3,110,606
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 338.64 321.61 299.75 278.15 258.77 243.80 231.13 6.56%
EPS 31.89 20.10 8.42 16.59 27.84 41.27 30.25 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0031 2.6351 2.5725 2.1414 3.0248 2.7854 2.5086 3.04%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 - - -
Price 9.10 10.30 9.60 8.90 10.00 0.00 0.00 -
P/RPS 1.87 1.75 1.72 1.71 2.07 0.00 0.00 -
P/EPS 19.83 28.07 61.07 28.72 19.23 0.00 0.00 -
EY 5.04 3.56 1.64 3.48 5.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.14 2.00 2.23 1.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 31/07/01 27/07/00 -
Price 9.20 10.80 10.30 8.85 9.80 0.00 0.00 -
P/RPS 1.89 1.84 1.84 1.70 2.03 0.00 0.00 -
P/EPS 20.05 29.43 65.52 28.55 18.85 0.00 0.00 -
EY 4.99 3.40 1.53 3.50 5.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.25 2.15 2.21 1.73 0.00 0.00 -

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