[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2007 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 124.76%
YoY- 181.48%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 14,727,400 14,321,200 12,014,800 11,283,700 9,742,800 9,185,600 8,528,900 9.52%
PBT 2,235,400 42,700 2,860,800 2,988,700 1,290,200 723,700 336,400 37.09%
Tax -536,400 -328,900 -274,700 -166,100 -286,800 -420,100 -305,700 9.81%
NP 1,699,000 -286,200 2,586,100 2,822,600 1,003,400 303,600 30,700 95.15%
-
NP to SH 1,706,400 -269,500 2,578,100 2,801,000 995,100 303,600 30,700 95.29%
-
Tax Rate 24.00% 770.26% 9.60% 5.56% 22.23% 58.05% 90.87% -
Total Cost 13,028,400 14,607,400 9,428,700 8,461,100 8,739,400 8,882,000 8,498,200 7.37%
-
Net Worth 27,403,055 24,935,250 26,166,567 22,822,961 16,154,221 14,798,910 14,481,717 11.20%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 260,320 203,641 433,221 423,431 - 95,271 93,030 18.69%
Div Payout % 15.26% 0.00% 16.80% 15.12% - 31.38% 303.03% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 27,403,055 24,935,250 26,166,567 22,822,961 16,154,221 14,798,910 14,481,717 11.20%
NOSH 4,338,672 4,332,797 4,332,213 4,234,315 3,230,844 3,175,732 3,101,010 5.75%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 11.54% -2.00% 21.52% 25.01% 10.30% 3.31% 0.36% -
ROE 6.23% -1.08% 9.85% 12.27% 6.16% 2.05% 0.21% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 339.44 330.53 277.34 266.48 301.56 289.24 275.04 3.56%
EPS 39.33 -6.22 59.51 66.15 24.64 9.56 0.99 84.66%
DPS 6.00 4.70 10.00 10.00 0.00 3.00 3.00 12.24%
NAPS 6.316 5.755 6.04 5.39 5.00 4.66 4.67 5.15%
Adjusted Per Share Value based on latest NOSH - 4,283,195
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 253.36 246.37 206.69 194.11 167.61 158.02 146.72 9.52%
EPS 29.36 -4.64 44.35 48.19 17.12 5.22 0.53 95.18%
DPS 4.48 3.50 7.45 7.28 0.00 1.64 1.60 18.71%
NAPS 4.7141 4.2896 4.5014 3.9262 2.779 2.5459 2.4913 11.20%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 5.09 4.13 5.79 12.00 8.85 10.40 9.70 -
P/RPS 1.50 1.25 2.09 4.50 2.93 3.60 3.53 -13.28%
P/EPS 12.94 -66.40 9.73 18.14 28.73 108.79 979.80 -51.36%
EY 7.73 -1.51 10.28 5.51 3.48 0.92 0.10 106.32%
DY 1.18 1.14 1.73 0.83 0.00 0.29 0.31 24.94%
P/NAPS 0.81 0.72 0.96 2.23 1.77 2.23 2.08 -14.53%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 20/04/10 15/04/09 14/04/08 16/04/07 13/04/06 18/04/05 27/04/04 -
Price 5.44 4.16 4.48 12.20 8.65 10.40 10.30 -
P/RPS 1.60 1.26 1.62 4.58 2.87 3.60 3.74 -13.19%
P/EPS 13.83 -66.88 7.53 18.44 28.08 108.79 1,040.40 -51.31%
EY 7.23 -1.50 13.28 5.42 3.56 0.92 0.10 104.03%
DY 1.10 1.13 2.23 0.82 0.00 0.29 0.29 24.86%
P/NAPS 0.86 0.72 0.74 2.26 1.73 2.23 2.21 -14.54%

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