[TENAGA] YoY Annualized Quarter Result on 31-May-2008 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
24-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- -25.61%
YoY- -26.09%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 30,782,266 29,934,266 28,430,666 24,016,266 22,925,866 19,685,200 18,695,200 8.66%
PBT 2,205,200 4,696,266 1,710,666 4,400,533 5,915,200 2,614,666 1,896,000 2.54%
Tax -489,200 -951,866 -751,200 -558,266 -678,133 -726,533 -727,466 -6.39%
NP 1,716,000 3,744,400 959,466 3,842,266 5,237,066 1,888,133 1,168,533 6.61%
-
NP to SH 1,738,666 3,751,333 1,004,800 3,835,866 5,190,266 1,854,000 1,168,533 6.84%
-
Tax Rate 22.18% 20.27% 43.91% 12.69% 11.46% 27.79% 38.37% -
Total Cost 29,066,266 26,189,866 27,471,200 20,174,000 17,688,800 17,797,066 17,526,666 8.79%
-
Net Worth 28,985,319 28,304,251 25,853,810 26,039,412 23,865,908 17,457,018 15,317,892 11.20%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div 326,779 347,184 271,567 577,690 1,136,471 - - -
Div Payout % 18.79% 9.25% 27.03% 15.06% 21.90% - - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 28,985,319 28,304,251 25,853,810 26,039,412 23,865,908 17,457,018 15,317,892 11.20%
NOSH 5,446,320 4,339,811 4,333,525 4,332,680 4,261,769 4,040,976 3,184,593 9.35%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 5.57% 12.51% 3.37% 16.00% 22.84% 9.59% 6.25% -
ROE 6.00% 13.25% 3.89% 14.73% 21.75% 10.62% 7.63% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 565.19 689.76 656.06 554.31 537.94 487.14 587.05 -0.63%
EPS 31.92 86.44 23.19 88.53 121.79 45.88 36.69 -2.29%
DPS 6.00 8.00 6.27 13.33 26.67 0.00 0.00 -
NAPS 5.322 6.522 5.966 6.01 5.60 4.32 4.81 1.69%
Adjusted Per Share Value based on latest NOSH - 4,330,434
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 531.01 516.38 490.44 414.29 395.48 339.58 322.50 8.66%
EPS 29.99 64.71 17.33 66.17 89.53 31.98 20.16 6.84%
DPS 5.64 5.99 4.68 9.97 19.60 0.00 0.00 -
NAPS 5.0001 4.8826 4.4599 4.4919 4.117 3.0114 2.6424 11.20%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 7.11 5.34 5.22 4.51 11.70 9.10 10.30 -
P/RPS 1.26 0.77 0.80 0.81 2.17 1.87 1.75 -5.32%
P/EPS 22.27 6.18 22.51 5.09 9.61 19.83 28.07 -3.78%
EY 4.49 16.19 4.44 19.63 10.41 5.04 3.56 3.94%
DY 0.84 1.50 1.20 2.96 2.28 0.00 0.00 -
P/NAPS 1.34 0.82 0.87 0.75 2.09 2.11 2.14 -7.50%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 21/07/11 14/07/10 22/07/09 24/07/08 13/07/07 14/07/06 21/07/05 -
Price 6.52 5.51 5.38 5.15 11.60 9.20 10.80 -
P/RPS 1.15 0.80 0.82 0.93 2.16 1.89 1.84 -7.53%
P/EPS 20.42 6.37 23.20 5.82 9.52 20.05 29.43 -5.90%
EY 4.90 15.69 4.31 17.19 10.50 4.99 3.40 6.27%
DY 0.92 1.45 1.16 2.59 2.30 0.00 0.00 -
P/NAPS 1.23 0.84 0.90 0.86 2.07 2.13 2.25 -9.57%

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