[TENAGA] YoY Cumulative Quarter Result on 31-May-2005 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 188.67%
YoY- 138.61%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 18,012,200 17,194,400 14,763,900 14,021,400 13,068,100 12,126,500 11,281,800 8.10%
PBT 3,300,400 4,436,400 1,961,000 1,422,000 928,800 1,184,100 1,293,900 16.87%
Tax -418,700 -508,600 -544,900 -545,600 -561,500 -460,700 -80,200 31.67%
NP 2,881,700 3,927,800 1,416,100 876,400 367,300 723,400 1,213,700 15.48%
-
NP to SH 2,876,900 3,892,700 1,390,500 876,400 367,300 723,400 1,213,700 15.45%
-
Tax Rate 12.69% 11.46% 27.79% 38.37% 60.45% 38.91% 6.20% -
Total Cost 15,130,500 13,266,600 13,347,800 13,145,000 12,700,800 11,403,100 10,068,100 7.01%
-
Net Worth 26,039,411 23,865,908 17,457,019 15,317,892 14,953,690 12,448,087 17,583,090 6.75%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 433,268 852,353 - - - - - -
Div Payout % 15.06% 21.90% - - - - - -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 26,039,411 23,865,908 17,457,019 15,317,892 14,953,690 12,448,087 17,583,090 6.75%
NOSH 4,332,680 4,261,769 4,040,976 3,184,592 3,115,352 3,112,021 3,112,051 5.66%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 16.00% 22.84% 9.59% 6.25% 2.81% 5.97% 10.76% -
ROE 11.05% 16.31% 7.97% 5.72% 2.46% 5.81% 6.90% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 415.73 403.46 365.35 440.29 419.47 389.67 362.52 2.30%
EPS 66.40 91.34 34.41 27.52 11.79 23.25 39.00 9.26%
DPS 10.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.01 5.60 4.32 4.81 4.80 4.00 5.65 1.03%
Adjusted Per Share Value based on latest NOSH - 3,201,788
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 309.86 295.79 253.98 241.21 224.81 208.61 194.08 8.10%
EPS 49.49 66.97 23.92 15.08 6.32 12.44 20.88 15.45%
DPS 7.45 14.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4796 4.1056 3.0031 2.6351 2.5725 2.1414 3.0248 6.75%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 4.51 11.70 9.10 10.30 9.60 8.90 10.00 -
P/RPS 1.08 2.90 2.49 2.34 2.29 2.28 2.76 -14.46%
P/EPS 6.79 12.81 26.45 37.43 81.42 38.29 25.64 -19.84%
EY 14.72 7.81 3.78 2.67 1.23 2.61 3.90 24.75%
DY 2.22 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.09 2.11 2.14 2.00 2.23 1.77 -13.32%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 -
Price 5.15 11.60 9.20 10.80 10.30 8.85 9.80 -
P/RPS 1.24 2.88 2.52 2.45 2.46 2.27 2.70 -12.15%
P/EPS 7.76 12.70 26.74 39.24 87.36 38.07 25.13 -17.77%
EY 12.89 7.87 3.74 2.55 1.14 2.63 3.98 21.61%
DY 1.94 1.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 2.07 2.13 2.25 2.15 2.21 1.73 -10.98%

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