[TENAGA] YoY Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 121.54%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 23,320,400 20,384,200 18,977,500 17,712,100 16,457,800 15,375,100 14,362,600 8.40%
PBT 4,765,900 2,756,800 1,818,900 1,482,700 1,648,500 1,476,800 2,193,000 13.80%
Tax -698,300 -595,100 -496,100 -669,000 -586,600 -76,000 -88,000 41.20%
NP 4,067,600 2,161,700 1,322,800 813,700 1,061,900 1,400,800 2,105,000 11.59%
-
NP to SH 4,061,100 2,126,900 1,280,000 813,700 1,061,900 1,400,800 2,105,000 11.56%
-
Tax Rate 14.65% 21.59% 27.27% 45.12% 35.58% 5.15% 4.01% -
Total Cost 19,252,800 18,222,500 17,654,700 16,898,400 15,395,900 13,974,300 12,257,600 7.81%
-
Net Worth 23,702,585 19,033,567 15,920,238 14,352,070 13,971,254 17,704,124 16,486,061 6.23%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 1,553,075 599,354 516,849 567,842 373,396 - - -
Div Payout % 38.24% 28.18% 40.38% 69.79% 35.16% - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 23,702,585 19,033,567 15,920,238 14,352,070 13,971,254 17,704,124 16,486,061 6.23%
NOSH 4,278,445 4,049,695 3,190,428 3,120,015 3,111,638 3,105,986 3,104,719 5.48%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 17.44% 10.60% 6.97% 4.59% 6.45% 9.11% 14.66% -
ROE 17.13% 11.17% 8.04% 5.67% 7.60% 7.91% 12.77% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 545.07 503.35 594.83 567.69 528.91 495.01 462.61 2.77%
EPS 94.92 52.52 32.01 26.08 34.12 45.10 67.80 5.76%
DPS 36.30 14.80 16.20 18.20 12.00 0.00 0.00 -
NAPS 5.54 4.70 4.99 4.60 4.49 5.70 5.31 0.70%
Adjusted Per Share Value based on latest NOSH - 3,134,831
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 401.18 350.67 326.47 304.70 283.12 264.50 247.08 8.40%
EPS 69.86 36.59 22.02 14.00 18.27 24.10 36.21 11.56%
DPS 26.72 10.31 8.89 9.77 6.42 0.00 0.00 -
NAPS 4.0776 3.2743 2.7388 2.469 2.4035 3.0456 2.8361 6.23%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 30/08/02 - -
Price 9.95 9.15 11.00 10.00 9.00 9.85 0.00 -
P/RPS 1.83 1.82 1.85 1.76 1.70 1.99 0.00 -
P/EPS 10.48 17.42 27.42 38.34 26.37 21.84 0.00 -
EY 9.54 5.74 3.65 2.61 3.79 4.58 0.00 -
DY 3.65 1.62 1.47 1.82 1.33 0.00 0.00 -
P/NAPS 1.80 1.95 2.20 2.17 2.00 1.73 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 25/10/07 12/10/06 25/10/05 27/10/04 28/10/03 30/10/02 29/10/01 -
Price 9.45 9.85 10.30 10.70 9.25 8.95 0.00 -
P/RPS 1.73 1.96 1.73 1.88 1.75 1.81 0.00 -
P/EPS 9.96 18.75 25.67 41.03 27.10 19.84 0.00 -
EY 10.04 5.33 3.90 2.44 3.69 5.04 0.00 -
DY 3.84 1.50 1.57 1.70 1.30 0.00 0.00 -
P/NAPS 1.71 2.10 2.06 2.33 2.06 1.57 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