[TENAGA] YoY Cumulative Quarter Result on 31-Aug-2008 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
16-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-Aug-2008 [#4]
Profit Trend
QoQ- -9.83%
YoY- -36.13%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 32,241,200 30,317,400 28,785,600 24,755,300 23,320,400 20,384,200 18,977,500 9.23%
PBT 1,156,700 4,019,400 1,543,100 3,025,200 4,765,900 2,756,800 1,818,900 -7.26%
Tax -192,200 -823,200 -690,100 -424,800 -698,300 -595,100 -496,100 -14.61%
NP 964,500 3,196,200 853,000 2,600,400 4,067,600 2,161,700 1,322,800 -5.12%
-
NP to SH 965,400 3,200,800 917,900 2,594,000 4,061,100 2,126,900 1,280,000 -4.59%
-
Tax Rate 16.62% 20.48% 44.72% 14.04% 14.65% 21.59% 27.27% -
Total Cost 31,276,700 27,121,200 27,932,600 22,154,900 19,252,800 18,222,500 17,654,700 9.99%
-
Net Worth 31,976,724 30,073,719 25,985,496 25,645,376 23,702,585 19,033,567 15,920,238 12.32%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 245,387 1,128,958 770,117 866,544 1,553,075 599,354 516,849 -11.67%
Div Payout % 25.42% 35.27% 83.90% 33.41% 38.24% 28.18% 40.38% -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 31,976,724 30,073,719 25,985,496 25,645,376 23,702,585 19,033,567 15,920,238 12.32%
NOSH 5,453,056 4,342,148 4,333,805 4,332,720 4,278,445 4,049,695 3,190,428 9.34%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 2.99% 10.54% 2.96% 10.50% 17.44% 10.60% 6.97% -
ROE 3.02% 10.64% 3.53% 10.11% 17.13% 11.17% 8.04% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 591.25 698.21 664.21 571.36 545.07 503.35 594.83 -0.10%
EPS 17.71 58.92 21.18 59.87 94.92 52.52 32.01 -9.39%
DPS 4.50 26.00 17.77 20.00 36.30 14.80 16.20 -19.21%
NAPS 5.864 6.926 5.996 5.919 5.54 4.70 4.99 2.72%
Adjusted Per Share Value based on latest NOSH - 4,332,312
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 554.64 521.55 495.20 425.86 401.18 350.67 326.47 9.23%
EPS 16.61 55.06 15.79 44.62 69.86 36.59 22.02 -4.58%
DPS 4.22 19.42 13.25 14.91 26.72 10.31 8.89 -11.67%
NAPS 5.5009 5.1736 4.4703 4.4118 4.0776 3.2743 2.7388 12.31%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 31/08/06 31/08/05 -
Price 5.25 5.67 5.13 5.06 9.95 9.15 11.00 -
P/RPS 0.89 0.81 0.77 0.89 1.83 1.82 1.85 -11.47%
P/EPS 29.65 7.69 24.22 8.45 10.48 17.42 27.42 1.31%
EY 3.37 13.00 4.13 11.83 9.54 5.74 3.65 -1.32%
DY 0.86 4.59 3.46 3.95 3.65 1.62 1.47 -8.54%
P/NAPS 0.90 0.82 0.86 0.85 1.80 1.95 2.20 -13.83%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 28/10/11 28/10/10 26/10/09 16/10/08 25/10/07 12/10/06 25/10/05 -
Price 5.86 5.68 5.43 4.22 9.45 9.85 10.30 -
P/RPS 0.99 0.81 0.82 0.74 1.73 1.96 1.73 -8.87%
P/EPS 33.10 7.71 25.64 7.05 9.96 18.75 25.67 4.32%
EY 3.02 12.98 3.90 14.19 10.04 5.33 3.90 -4.17%
DY 0.77 4.58 3.27 4.74 3.84 1.50 1.57 -11.19%
P/NAPS 1.00 0.82 0.91 0.71 1.71 2.10 2.06 -11.34%

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