[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2006 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
13-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- 67.08%
YoY- 227.77%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 14,321,200 12,014,800 11,283,700 9,742,800 9,185,600 8,528,900 7,993,200 10.19%
PBT 42,700 2,860,800 2,988,700 1,290,200 723,700 336,400 892,100 -39.71%
Tax -328,900 -274,700 -166,100 -286,800 -420,100 -305,700 -308,700 1.06%
NP -286,200 2,586,100 2,822,600 1,003,400 303,600 30,700 583,400 -
-
NP to SH -269,500 2,578,100 2,801,000 995,100 303,600 30,700 583,400 -
-
Tax Rate 770.26% 9.60% 5.56% 22.23% 58.05% 90.87% 34.60% -
Total Cost 14,607,400 9,428,700 8,461,100 8,739,400 8,882,000 8,498,200 7,409,800 11.96%
-
Net Worth 24,935,250 26,166,567 22,822,961 16,154,221 14,798,910 14,481,717 12,438,766 12.27%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 203,641 433,221 423,431 - 95,271 93,030 93,290 13.88%
Div Payout % 0.00% 16.80% 15.12% - 31.38% 303.03% 15.99% -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 24,935,250 26,166,567 22,822,961 16,154,221 14,798,910 14,481,717 12,438,766 12.27%
NOSH 4,332,797 4,332,213 4,234,315 3,230,844 3,175,732 3,101,010 3,109,691 5.67%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin -2.00% 21.52% 25.01% 10.30% 3.31% 0.36% 7.30% -
ROE -1.08% 9.85% 12.27% 6.16% 2.05% 0.21% 4.69% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 330.53 277.34 266.48 301.56 289.24 275.04 257.04 4.27%
EPS -6.22 59.51 66.15 24.64 9.56 0.99 18.75 -
DPS 4.70 10.00 10.00 0.00 3.00 3.00 3.00 7.76%
NAPS 5.755 6.04 5.39 5.00 4.66 4.67 4.00 6.24%
Adjusted Per Share Value based on latest NOSH - 3,232,200
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 246.37 206.69 194.11 167.61 158.02 146.72 137.51 10.19%
EPS -4.64 44.35 48.19 17.12 5.22 0.53 10.04 -
DPS 3.50 7.45 7.28 0.00 1.64 1.60 1.60 13.92%
NAPS 4.2896 4.5014 3.9262 2.779 2.5459 2.4913 2.1398 12.27%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 4.13 5.79 12.00 8.85 10.40 9.70 9.40 -
P/RPS 1.25 2.09 4.50 2.93 3.60 3.53 3.66 -16.38%
P/EPS -66.40 9.73 18.14 28.73 108.79 979.80 50.10 -
EY -1.51 10.28 5.51 3.48 0.92 0.10 2.00 -
DY 1.14 1.73 0.83 0.00 0.29 0.31 0.32 23.55%
P/NAPS 0.72 0.96 2.23 1.77 2.23 2.08 2.35 -17.87%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 15/04/09 14/04/08 16/04/07 13/04/06 18/04/05 27/04/04 29/04/03 -
Price 4.16 4.48 12.20 8.65 10.40 10.30 8.85 -
P/RPS 1.26 1.62 4.58 2.87 3.60 3.74 3.44 -15.40%
P/EPS -66.88 7.53 18.44 28.08 108.79 1,040.40 47.17 -
EY -1.50 13.28 5.42 3.56 0.92 0.10 2.12 -
DY 1.13 2.23 0.82 0.00 0.29 0.29 0.34 22.13%
P/NAPS 0.72 0.74 2.26 1.73 2.23 2.21 2.21 -17.03%

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