[TENAGA] YoY Annualized Quarter Result on 31-May-2005 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 92.45%
YoY- 138.61%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 24,016,266 22,925,866 19,685,200 18,695,200 17,424,133 16,168,666 15,042,400 8.10%
PBT 4,400,533 5,915,200 2,614,666 1,896,000 1,238,400 1,578,800 1,725,200 16.87%
Tax -558,266 -678,133 -726,533 -727,466 -748,666 -614,266 -106,933 31.67%
NP 3,842,266 5,237,066 1,888,133 1,168,533 489,733 964,533 1,618,266 15.48%
-
NP to SH 3,835,866 5,190,266 1,854,000 1,168,533 489,733 964,533 1,618,266 15.45%
-
Tax Rate 12.69% 11.46% 27.79% 38.37% 60.45% 38.91% 6.20% -
Total Cost 20,174,000 17,688,800 17,797,066 17,526,666 16,934,400 15,204,133 13,424,133 7.01%
-
Net Worth 26,039,412 23,865,908 17,457,018 15,317,892 14,953,689 12,448,087 17,583,090 6.75%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 577,690 1,136,471 - - - - - -
Div Payout % 15.06% 21.90% - - - - - -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 26,039,412 23,865,908 17,457,018 15,317,892 14,953,689 12,448,087 17,583,090 6.75%
NOSH 4,332,680 4,261,769 4,040,976 3,184,593 3,115,351 3,112,021 3,112,051 5.66%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 16.00% 22.84% 9.59% 6.25% 2.81% 5.97% 10.76% -
ROE 14.73% 21.75% 10.62% 7.63% 3.27% 7.75% 9.20% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 554.31 537.94 487.14 587.05 559.30 519.56 483.36 2.30%
EPS 88.53 121.79 45.88 36.69 15.72 31.00 52.00 9.26%
DPS 13.33 26.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.01 5.60 4.32 4.81 4.80 4.00 5.65 1.03%
Adjusted Per Share Value based on latest NOSH - 3,201,788
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 413.15 394.39 338.64 321.61 299.75 278.15 258.77 8.10%
EPS 65.99 89.29 31.89 20.10 8.42 16.59 27.84 15.45%
DPS 9.94 19.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4796 4.1056 3.0031 2.6351 2.5725 2.1414 3.0248 6.75%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 4.51 11.70 9.10 10.30 9.60 8.90 10.00 -
P/RPS 0.81 2.17 1.87 1.75 1.72 1.71 2.07 -14.46%
P/EPS 5.09 9.61 19.83 28.07 61.07 28.72 19.23 -19.85%
EY 19.63 10.41 5.04 3.56 1.64 3.48 5.20 24.75%
DY 2.96 2.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.09 2.11 2.14 2.00 2.23 1.77 -13.32%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 -
Price 5.15 11.60 9.20 10.80 10.30 8.85 9.80 -
P/RPS 0.93 2.16 1.89 1.84 1.84 1.70 2.03 -12.18%
P/EPS 5.82 9.52 20.05 29.43 65.52 28.55 18.85 -17.77%
EY 17.19 10.50 4.99 3.40 1.53 3.50 5.31 21.60%
DY 2.59 2.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 2.07 2.13 2.25 2.15 2.21 1.73 -10.98%

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