[TENAGA] YoY Cumulative Quarter Result on 31-May-2007 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
13-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 38.98%
YoY- 179.95%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 22,450,700 21,323,000 18,012,200 17,194,400 14,763,900 14,021,400 13,068,100 9.43%
PBT 3,522,200 1,283,000 3,300,400 4,436,400 1,961,000 1,422,000 928,800 24.86%
Tax -713,900 -563,400 -418,700 -508,600 -544,900 -545,600 -561,500 4.08%
NP 2,808,300 719,600 2,881,700 3,927,800 1,416,100 876,400 367,300 40.33%
-
NP to SH 2,813,500 753,600 2,876,900 3,892,700 1,390,500 876,400 367,300 40.37%
-
Tax Rate 20.27% 43.91% 12.69% 11.46% 27.79% 38.37% 60.45% -
Total Cost 19,642,400 20,603,400 15,130,500 13,266,600 13,347,800 13,145,000 12,700,800 7.53%
-
Net Worth 28,304,251 25,853,811 26,039,411 23,865,908 17,457,019 15,317,892 14,953,690 11.21%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 260,388 203,675 433,268 852,353 - - - -
Div Payout % 9.25% 27.03% 15.06% 21.90% - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 28,304,251 25,853,811 26,039,411 23,865,908 17,457,019 15,317,892 14,953,690 11.21%
NOSH 4,339,811 4,333,525 4,332,680 4,261,769 4,040,976 3,184,592 3,115,352 5.67%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 12.51% 3.37% 16.00% 22.84% 9.59% 6.25% 2.81% -
ROE 9.94% 2.91% 11.05% 16.31% 7.97% 5.72% 2.46% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 517.32 492.05 415.73 403.46 365.35 440.29 419.47 3.55%
EPS 64.83 17.39 66.40 91.34 34.41 27.52 11.79 32.83%
DPS 6.00 4.70 10.00 20.00 0.00 0.00 0.00 -
NAPS 6.522 5.966 6.01 5.60 4.32 4.81 4.80 5.23%
Adjusted Per Share Value based on latest NOSH - 4,316,725
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 386.22 366.82 309.86 295.79 253.98 241.21 224.81 9.43%
EPS 48.40 12.96 49.49 66.97 23.92 15.08 6.32 40.37%
DPS 4.48 3.50 7.45 14.66 0.00 0.00 0.00 -
NAPS 4.8692 4.4476 4.4796 4.1056 3.0031 2.6351 2.5725 11.21%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 5.34 5.22 4.51 11.70 9.10 10.30 9.60 -
P/RPS 1.03 1.06 1.08 2.90 2.49 2.34 2.29 -12.46%
P/EPS 8.24 30.02 6.79 12.81 26.45 37.43 81.42 -31.72%
EY 12.14 3.33 14.72 7.81 3.78 2.67 1.23 46.43%
DY 1.12 0.90 2.22 1.71 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.75 2.09 2.11 2.14 2.00 -13.80%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 14/07/10 22/07/09 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 -
Price 5.51 5.38 5.15 11.60 9.20 10.80 10.30 -
P/RPS 1.07 1.09 1.24 2.88 2.52 2.45 2.46 -12.94%
P/EPS 8.50 30.94 7.76 12.70 26.74 39.24 87.36 -32.16%
EY 11.77 3.23 12.89 7.87 3.74 2.55 1.14 47.53%
DY 1.09 0.87 1.94 1.72 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.86 2.07 2.13 2.25 2.15 -14.49%

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