[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2003 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -12.03%
YoY- -62.84%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 9,742,800 9,185,600 8,528,900 7,993,200 7,459,300 7,055,700 6,631,900 6.61%
PBT 1,290,200 723,700 336,400 892,100 1,619,800 1,543,400 1,061,700 3.30%
Tax -286,800 -420,100 -305,700 -308,700 -50,000 -77,000 -91,500 20.96%
NP 1,003,400 303,600 30,700 583,400 1,569,800 1,466,400 970,200 0.56%
-
NP to SH 995,100 303,600 30,700 583,400 1,569,800 1,466,400 970,200 0.42%
-
Tax Rate 22.23% 58.05% 90.87% 34.60% 3.09% 4.99% 8.62% -
Total Cost 8,739,400 8,882,000 8,498,200 7,409,800 5,889,500 5,589,300 5,661,700 7.49%
-
Net Worth 16,154,221 14,798,910 14,481,717 12,438,766 17,936,130 15,875,644 14,289,527 2.06%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - 95,271 93,030 93,290 - 124,271 - -
Div Payout % - 31.38% 303.03% 15.99% - 8.47% - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 16,154,221 14,798,910 14,481,717 12,438,766 17,936,130 15,875,644 14,289,527 2.06%
NOSH 3,230,844 3,175,732 3,101,010 3,109,691 3,108,514 3,106,779 3,099,680 0.69%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 10.30% 3.31% 0.36% 7.30% 21.04% 20.78% 14.63% -
ROE 6.16% 2.05% 0.21% 4.69% 8.75% 9.24% 6.79% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 301.56 289.24 275.04 257.04 239.96 227.11 213.95 5.88%
EPS 24.64 9.56 0.99 18.75 50.50 47.20 31.30 -3.90%
DPS 0.00 3.00 3.00 3.00 0.00 4.00 0.00 -
NAPS 5.00 4.66 4.67 4.00 5.77 5.11 4.61 1.36%
Adjusted Per Share Value based on latest NOSH - 3,050,000
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 167.61 158.02 146.72 137.51 128.32 121.38 114.09 6.61%
EPS 17.12 5.22 0.53 10.04 27.01 25.23 16.69 0.42%
DPS 0.00 1.64 1.60 1.60 0.00 2.14 0.00 -
NAPS 2.779 2.5459 2.4913 2.1398 3.0855 2.7311 2.4582 2.06%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 - - - -
Price 8.85 10.40 9.70 9.40 0.00 0.00 0.00 -
P/RPS 2.93 3.60 3.53 3.66 0.00 0.00 0.00 -
P/EPS 28.73 108.79 979.80 50.10 0.00 0.00 0.00 -
EY 3.48 0.92 0.10 2.00 0.00 0.00 0.00 -
DY 0.00 0.29 0.31 0.32 0.00 0.00 0.00 -
P/NAPS 1.77 2.23 2.08 2.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 13/04/06 18/04/05 27/04/04 29/04/03 26/04/02 11/05/01 24/04/00 -
Price 8.65 10.40 10.30 8.85 11.30 0.00 0.00 -
P/RPS 2.87 3.60 3.74 3.44 4.71 0.00 0.00 -
P/EPS 28.08 108.79 1,040.40 47.17 22.38 0.00 0.00 -
EY 3.56 0.92 0.10 2.12 4.47 0.00 0.00 -
DY 0.00 0.29 0.29 0.34 0.00 0.00 0.00 -
P/NAPS 1.73 2.23 2.21 2.21 1.96 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