[TENAGA] YoY Annualized Quarter Result on 31-May-2009 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

22-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Aug-2009

Quarter

31-May-2009 [#3]

Profit Trend

QoQ- 286.42%

YoY- -73.81%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Annualized Quarter Result
Revenue	35,351,466	30,782,266	29,934,266	28,430,666	24,016,266	22,925,866	19,685,200	10.24%
YoY %	14.84%	2.83%	5.29%	18.38%	4.76%	16.46%	-	-
Horiz. %	179.58%	156.37%	152.06%	144.43%	122.00%	116.46%	100.00%	-
PBT	5,952,933	2,205,200	4,696,266	1,710,666	4,400,533	5,915,200	2,614,666	14.68%
YoY %	169.95%	-53.04%	174.53%	-61.13%	-25.61%	126.23%	-	-
Horiz. %	227.67%	84.34%	179.61%	65.43%	168.30%	226.23%	100.00%	-
Tax	-1,483,733	-489,200	-951,866	-751,200	-558,266	-678,133	-726,533	12.62%
YoY %	-203.30%	48.61%	-26.71%	-34.56%	17.68%	6.66%	-	-
Horiz. %	204.22%	67.33%	131.01%	103.40%	76.84%	93.34%	100.00%	-
NP	4,469,200	1,716,000	3,744,400	959,466	3,842,266	5,237,066	1,888,133	15.42%
YoY %	160.44%	-54.17%	290.26%	-75.03%	-26.63%	177.37%	-	-
Horiz. %	236.70%	90.88%	198.31%	50.82%	203.50%	277.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,466,000	1,738,666	3,751,333	1,004,800	3,835,866	5,190,266	1,854,000	15.76%
YoY %	156.86%	-53.65%	273.34%	-73.81%	-26.10%	179.95%	-	-
Horiz. %	240.88%	93.78%	202.34%	54.20%	206.90%	279.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	22.18%	20.27%	43.91%	12.69%	11.46%	27.79%	-
YoY %	12.35%	9.42%	-53.84%	246.02%	10.73%	-58.76%	-	-
Horiz. %	89.67%	79.81%	72.94%	158.01%	45.66%	41.24%	100.00%	-
Total Cost	30,882,266	29,066,266	26,189,866	27,471,200	20,174,000	17,688,800	17,797,066	9.61%
YoY %	6.25%	10.98%	-4.66%	36.17%	14.05%	-0.61%	-	-
Horiz. %	173.52%	163.32%	147.16%	154.36%	113.36%	99.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,748,460	28,985,319	28,304,251	25,853,810	26,039,412	23,865,908	17,457,018	11.04%
YoY %	12.98%	2.41%	9.48%	-0.71%	9.11%	36.71%	-	-
Horiz. %	187.59%	166.04%	162.14%	148.10%	149.16%	136.71%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Dividend
Div	370,421	326,779	347,184	271,567	577,690	1,136,471	-	-
YoY %	13.36%	-5.88%	27.84%	-52.99%	-49.17%	0.00%	-	-
Horiz. %	32.59%	28.75%	30.55%	23.90%	50.83%	100.00%	-	-
Div Payout %	8.29%	18.79%	9.25%	27.03%	15.06%	21.90%	-	-
YoY %	-55.88%	103.14%	-65.78%	79.48%	-31.23%	0.00%	-	-
Horiz. %	37.85%	85.80%	42.24%	123.42%	68.77%	100.00%	-	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Equity
Net Worth	32,748,460	28,985,319	28,304,251	25,853,810	26,039,412	23,865,908	17,457,018	11.04%
YoY %	12.98%	2.41%	9.48%	-0.71%	9.11%	36.71%	-	-
Horiz. %	187.59%	166.04%	162.14%	148.10%	149.16%	136.71%	100.00%	-
NOSH	5,458,076	5,446,320	4,339,811	4,333,525	4,332,680	4,261,769	4,040,976	5.13%
YoY %	0.22%	25.50%	0.15%	0.02%	1.66%	5.46%	-	-
Horiz. %	135.07%	134.78%	107.40%	107.24%	107.22%	105.46%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Ratio Analysis
NP Margin	12.64%	5.57%	12.51%	3.37%	16.00%	22.84%	9.59%	-
YoY %	126.93%	-55.48%	271.22%	-78.94%	-29.95%	138.16%	-	-
Horiz. %	131.80%	58.08%	130.45%	35.14%	166.84%	238.16%	100.00%	-
ROE	13.64%	6.00%	13.25%	3.89%	14.73%	21.75%	10.62%	-
YoY %	127.33%	-54.72%	240.62%	-73.59%	-32.28%	104.80%	-	-
Horiz. %	128.44%	56.50%	124.76%	36.63%	138.70%	204.80%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Per Share
RPS	647.69	565.19	689.76	656.06	554.31	537.94	487.14	4.85%
YoY %	14.60%	-18.06%	5.14%	18.36%	3.04%	10.43%	-	-
Horiz. %	132.96%	116.02%	141.59%	134.68%	113.79%	110.43%	100.00%	-
EPS	81.83	31.92	86.44	23.19	88.53	121.79	45.88	10.11%
YoY %	156.36%	-63.07%	272.75%	-73.81%	-27.31%	165.45%	-	-
Horiz. %	178.36%	69.57%	188.40%	50.54%	192.96%	265.45%	100.00%	-
DPS	6.79	6.00	8.00	6.27	13.33	26.67	0.00	-
YoY %	13.17%	-25.00%	27.59%	-52.96%	-50.02%	0.00%	-	-
Horiz. %	25.46%	22.50%	30.00%	23.51%	49.98%	100.00%	-	-
NAPS	6.00	5.322	6.522	5.966	6.01	5.60	4.32	5.62%
YoY %	12.74%	-18.40%	9.32%	-0.73%	7.32%	29.63%	-	-
Horiz. %	138.89%	123.19%	150.97%	138.10%	139.12%	129.63%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,335,169
RPS	608.15	529.55	514.96	489.09	413.15	394.39	338.64	10.24%
YoY %	14.84%	2.83%	5.29%	18.38%	4.76%	16.46%	-	-
Horiz. %	179.59%	156.38%	152.07%	144.43%	122.00%	116.46%	100.00%	-
EPS	76.83	29.91	64.53	17.29	65.99	89.29	31.89	15.76%
YoY %	156.87%	-53.65%	273.22%	-73.80%	-26.09%	179.99%	-	-
Horiz. %	240.92%	93.79%	202.35%	54.22%	206.93%	279.99%	100.00%	-
DPS	6.37	5.62	5.97	4.67	9.94	19.55	0.00	-
YoY %	13.35%	-5.86%	27.84%	-53.02%	-49.16%	0.00%	-	-
Horiz. %	32.58%	28.75%	30.54%	23.89%	50.84%	100.00%	-	-
NAPS	5.6337	4.9863	4.8692	4.4476	4.4796	4.1056	3.0031	11.04%
YoY %	12.98%	2.40%	9.48%	-0.71%	9.11%	36.71%	-	-
Horiz. %	187.60%	166.04%	162.14%	148.10%	149.17%	136.71%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	-
Price	6.67	7.11	5.34	5.22	4.51	11.70	9.10	-
P/RPS	1.03	1.26	0.77	0.80	0.81	2.17	1.87	-9.45%
YoY %	-18.25%	63.64%	-3.75%	-1.23%	-62.67%	16.04%	-	-
Horiz. %	55.08%	67.38%	41.18%	42.78%	43.32%	116.04%	100.00%	-
P/EPS	8.15	22.27	6.18	22.51	5.09	9.61	19.83	-13.76%
YoY %	-63.40%	260.36%	-72.55%	342.24%	-47.03%	-51.54%	-	-
Horiz. %	41.10%	112.30%	31.16%	113.51%	25.67%	48.46%	100.00%	-
EY	12.27	4.49	16.19	4.44	19.63	10.41	5.04	15.96%
YoY %	173.27%	-72.27%	264.64%	-77.38%	88.57%	106.55%	-	-
Horiz. %	243.45%	89.09%	321.23%	88.10%	389.48%	206.55%	100.00%	-
DY	1.02	0.84	1.50	1.20	2.96	2.28	0.00	-
YoY %	21.43%	-44.00%	25.00%	-59.46%	29.82%	0.00%	-	-
Horiz. %	44.74%	36.84%	65.79%	52.63%	129.82%	100.00%	-	-
P/NAPS	1.11	1.34	0.82	0.87	0.75	2.09	2.11	-10.14%
YoY %	-17.16%	63.41%	-5.75%	16.00%	-64.11%	-0.95%	-	-
Horiz. %	52.61%	63.51%	38.86%	41.23%	35.55%	99.05%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Price Multiplier on Announcement Date
Date	19/07/12	21/07/11	14/07/10	22/07/09	24/07/08	13/07/07	14/07/06	-
Price	6.75	6.52	5.51	5.38	5.15	11.60	9.20	-
P/RPS	1.04	1.15	0.80	0.82	0.93	2.16	1.89	-9.46%
YoY %	-9.57%	43.75%	-2.44%	-11.83%	-56.94%	14.29%	-	-
Horiz. %	55.03%	60.85%	42.33%	43.39%	49.21%	114.29%	100.00%	-
P/EPS	8.25	20.42	6.37	23.20	5.82	9.52	20.05	-13.74%
YoY %	-59.60%	220.57%	-72.54%	298.63%	-38.87%	-52.52%	-	-
Horiz. %	41.15%	101.85%	31.77%	115.71%	29.03%	47.48%	100.00%	-
EY	12.12	4.90	15.69	4.31	17.19	10.50	4.99	15.92%
YoY %	147.35%	-68.77%	264.04%	-74.93%	63.71%	110.42%	-	-
Horiz. %	242.89%	98.20%	314.43%	86.37%	344.49%	210.42%	100.00%	-
DY	1.01	0.92	1.45	1.16	2.59	2.30	0.00	-
YoY %	9.78%	-36.55%	25.00%	-55.21%	12.61%	0.00%	-	-
Horiz. %	43.91%	40.00%	63.04%	50.43%	112.61%	100.00%	-	-
P/NAPS	1.13	1.23	0.84	0.90	0.86	2.07	2.13	-10.01%
YoY %	-8.13%	46.43%	-6.67%	4.65%	-58.45%	-2.82%	-	-
Horiz. %	53.05%	57.75%	39.44%	42.25%	40.38%	97.18%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos