[TENAGA] YoY Annualized Quarter Result on 31-May-2004 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 697.61%
YoY- -49.23%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 22,925,866 19,685,200 18,695,200 17,424,133 16,168,666 15,042,400 14,172,000 8.34%
PBT 5,915,200 2,614,666 1,896,000 1,238,400 1,578,800 1,725,200 2,564,000 14.94%
Tax -678,133 -726,533 -727,466 -748,666 -614,266 -106,933 -164,800 26.57%
NP 5,237,066 1,888,133 1,168,533 489,733 964,533 1,618,266 2,399,200 13.88%
-
NP to SH 5,190,266 1,854,000 1,168,533 489,733 964,533 1,618,266 2,399,200 13.71%
-
Tax Rate 11.46% 27.79% 38.37% 60.45% 38.91% 6.20% 6.43% -
Total Cost 17,688,800 17,797,066 17,526,666 16,934,400 15,204,133 13,424,133 11,772,800 7.01%
-
Net Worth 23,865,908 17,457,018 15,317,892 14,953,689 12,448,087 17,583,090 16,191,491 6.67%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,136,471 - - - - - - -
Div Payout % 21.90% - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 23,865,908 17,457,018 15,317,892 14,953,689 12,448,087 17,583,090 16,191,491 6.67%
NOSH 4,261,769 4,040,976 3,184,593 3,115,351 3,112,021 3,112,051 3,107,771 5.40%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 22.84% 9.59% 6.25% 2.81% 5.97% 10.76% 16.93% -
ROE 21.75% 10.62% 7.63% 3.27% 7.75% 9.20% 14.82% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 537.94 487.14 587.05 559.30 519.56 483.36 456.02 2.79%
EPS 121.79 45.88 36.69 15.72 31.00 52.00 77.20 7.89%
DPS 26.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.60 4.32 4.81 4.80 4.00 5.65 5.21 1.20%
Adjusted Per Share Value based on latest NOSH - 3,119,555
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 394.39 338.64 321.61 299.75 278.15 258.77 243.80 8.34%
EPS 89.29 31.89 20.10 8.42 16.59 27.84 41.27 13.71%
DPS 19.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1056 3.0031 2.6351 2.5725 2.1414 3.0248 2.7854 6.67%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 - -
Price 11.70 9.10 10.30 9.60 8.90 10.00 0.00 -
P/RPS 2.17 1.87 1.75 1.72 1.71 2.07 0.00 -
P/EPS 9.61 19.83 28.07 61.07 28.72 19.23 0.00 -
EY 10.41 5.04 3.56 1.64 3.48 5.20 0.00 -
DY 2.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.11 2.14 2.00 2.23 1.77 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 31/07/01 -
Price 11.60 9.20 10.80 10.30 8.85 9.80 0.00 -
P/RPS 2.16 1.89 1.84 1.84 1.70 2.03 0.00 -
P/EPS 9.52 20.05 29.43 65.52 28.55 18.85 0.00 -
EY 10.50 4.99 3.40 1.53 3.50 5.31 0.00 -
DY 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.13 2.25 2.15 2.21 1.73 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