[TENAGA] YoY Cumulative Quarter Result on 31-May-2004 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 1096.42%
YoY- -49.23%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 17,194,400 14,763,900 14,021,400 13,068,100 12,126,500 11,281,800 10,629,000 8.34%
PBT 4,436,400 1,961,000 1,422,000 928,800 1,184,100 1,293,900 1,923,000 14.94%
Tax -508,600 -544,900 -545,600 -561,500 -460,700 -80,200 -123,600 26.57%
NP 3,927,800 1,416,100 876,400 367,300 723,400 1,213,700 1,799,400 13.88%
-
NP to SH 3,892,700 1,390,500 876,400 367,300 723,400 1,213,700 1,799,400 13.71%
-
Tax Rate 11.46% 27.79% 38.37% 60.45% 38.91% 6.20% 6.43% -
Total Cost 13,266,600 13,347,800 13,145,000 12,700,800 11,403,100 10,068,100 8,829,600 7.01%
-
Net Worth 23,865,908 17,457,019 15,317,892 14,953,690 12,448,087 17,583,090 16,191,491 6.67%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 852,353 - - - - - - -
Div Payout % 21.90% - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 23,865,908 17,457,019 15,317,892 14,953,690 12,448,087 17,583,090 16,191,491 6.67%
NOSH 4,261,769 4,040,976 3,184,592 3,115,352 3,112,021 3,112,051 3,107,771 5.40%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 22.84% 9.59% 6.25% 2.81% 5.97% 10.76% 16.93% -
ROE 16.31% 7.97% 5.72% 2.46% 5.81% 6.90% 11.11% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 403.46 365.35 440.29 419.47 389.67 362.52 342.01 2.79%
EPS 91.34 34.41 27.52 11.79 23.25 39.00 57.90 7.89%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.60 4.32 4.81 4.80 4.00 5.65 5.21 1.20%
Adjusted Per Share Value based on latest NOSH - 3,119,555
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 296.61 254.68 241.88 225.43 209.19 194.62 183.36 8.34%
EPS 67.15 23.99 15.12 6.34 12.48 20.94 31.04 13.71%
DPS 14.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.117 3.0114 2.6424 2.5796 2.1474 3.0332 2.7931 6.67%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 - -
Price 11.70 9.10 10.30 9.60 8.90 10.00 0.00 -
P/RPS 2.90 2.49 2.34 2.29 2.28 2.76 0.00 -
P/EPS 12.81 26.45 37.43 81.42 38.29 25.64 0.00 -
EY 7.81 3.78 2.67 1.23 2.61 3.90 0.00 -
DY 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.11 2.14 2.00 2.23 1.77 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 31/07/01 -
Price 11.60 9.20 10.80 10.30 8.85 9.80 0.00 -
P/RPS 2.88 2.52 2.45 2.46 2.27 2.70 0.00 -
P/EPS 12.70 26.74 39.24 87.36 38.07 25.13 0.00 -
EY 7.87 3.74 2.55 1.14 2.63 3.98 0.00 -
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.13 2.25 2.15 2.21 1.73 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