[TENAGA] YoY Cumulative Quarter Result on 31-May-2009 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

22-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Aug-2009

Quarter

31-May-2009 [#3]

Profit Trend

QoQ- 379.63%

YoY- -73.81%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Cumulative Result
Revenue	26,513,600	23,086,700	22,450,700	21,323,000	18,012,200	17,194,400	14,763,900	10.24%
YoY %	14.84%	2.83%	5.29%	18.38%	4.76%	16.46%	-	-
Horiz. %	179.58%	156.37%	152.06%	144.43%	122.00%	116.46%	100.00%	-
PBT	4,464,700	1,653,900	3,522,200	1,283,000	3,300,400	4,436,400	1,961,000	14.68%
YoY %	169.95%	-53.04%	174.53%	-61.13%	-25.61%	126.23%	-	-
Horiz. %	227.67%	84.34%	179.61%	65.43%	168.30%	226.23%	100.00%	-
Tax	-1,112,800	-366,900	-713,900	-563,400	-418,700	-508,600	-544,900	12.62%
YoY %	-203.30%	48.61%	-26.71%	-34.56%	17.68%	6.66%	-	-
Horiz. %	204.22%	67.33%	131.01%	103.40%	76.84%	93.34%	100.00%	-
NP	3,351,900	1,287,000	2,808,300	719,600	2,881,700	3,927,800	1,416,100	15.42%
YoY %	160.44%	-54.17%	290.26%	-75.03%	-26.63%	177.37%	-	-
Horiz. %	236.70%	90.88%	198.31%	50.82%	203.50%	277.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,349,500	1,304,000	2,813,500	753,600	2,876,900	3,892,700	1,390,500	15.76%
YoY %	156.86%	-53.65%	273.34%	-73.81%	-26.09%	179.95%	-	-
Horiz. %	240.88%	93.78%	202.34%	54.20%	206.90%	279.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.92%	22.18%	20.27%	43.91%	12.69%	11.46%	27.79%	-
YoY %	12.35%	9.42%	-53.84%	246.02%	10.73%	-58.76%	-	-
Horiz. %	89.67%	79.81%	72.94%	158.01%	45.66%	41.24%	100.00%	-
Total Cost	23,161,700	21,799,700	19,642,400	20,603,400	15,130,500	13,266,600	13,347,800	9.61%
YoY %	6.25%	10.98%	-4.66%	36.17%	14.05%	-0.61%	-	-
Horiz. %	173.52%	163.32%	147.16%	154.36%	113.36%	99.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,748,460	28,985,319	28,304,251	25,853,811	26,039,411	23,865,908	17,457,019	11.04%
YoY %	12.98%	2.41%	9.48%	-0.71%	9.11%	36.71%	-	-
Horiz. %	187.59%	166.04%	162.14%	148.10%	149.16%	136.71%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Dividend
Div	277,816	245,084	260,388	203,675	433,268	852,353	-	-
YoY %	13.36%	-5.88%	27.84%	-52.99%	-49.17%	0.00%	-	-
Horiz. %	32.59%	28.75%	30.55%	23.90%	50.83%	100.00%	-	-
Div Payout %	8.29%	18.79%	9.25%	27.03%	15.06%	21.90%	-	-
YoY %	-55.88%	103.14%	-65.78%	79.48%	-31.23%	0.00%	-	-
Horiz. %	37.85%	85.80%	42.24%	123.42%	68.77%	100.00%	-	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Equity
Net Worth	32,748,460	28,985,319	28,304,251	25,853,811	26,039,411	23,865,908	17,457,019	11.04%
YoY %	12.98%	2.41%	9.48%	-0.71%	9.11%	36.71%	-	-
Horiz. %	187.59%	166.04%	162.14%	148.10%	149.16%	136.71%	100.00%	-
NOSH	5,458,076	5,446,320	4,339,811	4,333,525	4,332,680	4,261,769	4,040,976	5.13%
YoY %	0.22%	25.50%	0.15%	0.02%	1.66%	5.46%	-	-
Horiz. %	135.07%	134.78%	107.40%	107.24%	107.22%	105.46%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Ratio Analysis
NP Margin	12.64%	5.57%	12.51%	3.37%	16.00%	22.84%	9.59%	-
YoY %	126.93%	-55.48%	271.22%	-78.94%	-29.95%	138.16%	-	-
Horiz. %	131.80%	58.08%	130.45%	35.14%	166.84%	238.16%	100.00%	-
ROE	10.23%	4.50%	9.94%	2.91%	11.05%	16.31%	7.97%	-
YoY %	127.33%	-54.73%	241.58%	-73.67%	-32.25%	104.64%	-	-
Horiz. %	128.36%	56.46%	124.72%	36.51%	138.64%	204.64%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Per Share
RPS	485.77	423.90	517.32	492.05	415.73	403.46	365.35	4.85%
YoY %	14.60%	-18.06%	5.14%	18.36%	3.04%	10.43%	-	-
Horiz. %	132.96%	116.03%	141.60%	134.68%	113.79%	110.43%	100.00%	-
EPS	61.37	23.94	64.83	17.39	66.40	91.34	34.41	10.11%
YoY %	156.35%	-63.07%	272.80%	-73.81%	-27.30%	165.45%	-	-
Horiz. %	178.35%	69.57%	188.40%	50.54%	192.97%	265.45%	100.00%	-
DPS	5.09	4.50	6.00	4.70	10.00	20.00	0.00	-
YoY %	13.11%	-25.00%	27.66%	-53.00%	-50.00%	0.00%	-	-
Horiz. %	25.45%	22.50%	30.00%	23.50%	50.00%	100.00%	-	-
NAPS	6.00	5.322	6.522	5.966	6.01	5.60	4.32	5.62%
YoY %	12.74%	-18.40%	9.32%	-0.73%	7.32%	29.63%	-	-
Horiz. %	138.89%	123.19%	150.97%	138.10%	139.12%	129.63%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,335,169
RPS	456.11	397.16	386.22	366.82	309.86	295.79	253.98	10.24%
YoY %	14.84%	2.83%	5.29%	18.38%	4.76%	16.46%	-	-
Horiz. %	179.59%	156.37%	152.07%	144.43%	122.00%	116.46%	100.00%	-
EPS	57.62	22.43	48.40	12.96	49.49	66.97	23.92	15.76%
YoY %	156.89%	-53.66%	273.46%	-73.81%	-26.10%	179.97%	-	-
Horiz. %	240.89%	93.77%	202.34%	54.18%	206.90%	279.97%	100.00%	-
DPS	4.78	4.22	4.48	3.50	7.45	14.66	0.00	-
YoY %	13.27%	-5.80%	28.00%	-53.02%	-49.18%	0.00%	-	-
Horiz. %	32.61%	28.79%	30.56%	23.87%	50.82%	100.00%	-	-
NAPS	5.6337	4.9863	4.8692	4.4476	4.4796	4.1056	3.0031	11.04%
YoY %	12.98%	2.40%	9.48%	-0.71%	9.11%	36.71%	-	-
Horiz. %	187.60%	166.04%	162.14%	148.10%	149.17%	136.71%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/12	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	-
Price	6.67	7.11	5.34	5.22	4.51	11.70	9.10	-
P/RPS	1.37	1.68	1.03	1.06	1.08	2.90	2.49	-9.46%
YoY %	-18.45%	63.11%	-2.83%	-1.85%	-62.76%	16.47%	-	-
Horiz. %	55.02%	67.47%	41.37%	42.57%	43.37%	116.47%	100.00%	-
P/EPS	10.87	29.70	8.24	30.02	6.79	12.81	26.45	-13.76%
YoY %	-63.40%	260.44%	-72.55%	342.12%	-46.99%	-51.57%	-	-
Horiz. %	41.10%	112.29%	31.15%	113.50%	25.67%	48.43%	100.00%	-
EY	9.20	3.37	12.14	3.33	14.72	7.81	3.78	15.96%
YoY %	173.00%	-72.24%	264.56%	-77.38%	88.48%	106.61%	-	-
Horiz. %	243.39%	89.15%	321.16%	88.10%	389.42%	206.61%	100.00%	-
DY	0.76	0.63	1.12	0.90	2.22	1.71	0.00	-
YoY %	20.63%	-43.75%	24.44%	-59.46%	29.82%	0.00%	-	-
Horiz. %	44.44%	36.84%	65.50%	52.63%	129.82%	100.00%	-	-
P/NAPS	1.11	1.34	0.82	0.87	0.75	2.09	2.11	-10.14%
YoY %	-17.16%	63.41%	-5.75%	16.00%	-64.11%	-0.95%	-	-
Horiz. %	52.61%	63.51%	38.86%	41.23%	35.55%	99.05%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Price Multiplier on Announcement Date
Date	19/07/12	21/07/11	14/07/10	22/07/09	24/07/08	13/07/07	14/07/06	-
Price	6.75	6.52	5.51	5.38	5.15	11.60	9.20	-
P/RPS	1.39	1.54	1.07	1.09	1.24	2.88	2.52	-9.43%
YoY %	-9.74%	43.93%	-1.83%	-12.10%	-56.94%	14.29%	-	-
Horiz. %	55.16%	61.11%	42.46%	43.25%	49.21%	114.29%	100.00%	-
P/EPS	11.00	27.23	8.50	30.94	7.76	12.70	26.74	-13.74%
YoY %	-59.60%	220.35%	-72.53%	298.71%	-38.90%	-52.51%	-	-
Horiz. %	41.14%	101.83%	31.79%	115.71%	29.02%	47.49%	100.00%	-
EY	9.09	3.67	11.77	3.23	12.89	7.87	3.74	15.93%
YoY %	147.68%	-68.82%	264.40%	-74.94%	63.79%	110.43%	-	-
Horiz. %	243.05%	98.13%	314.71%	86.36%	344.65%	210.43%	100.00%	-
DY	0.75	0.69	1.09	0.87	1.94	1.72	0.00	-
YoY %	8.70%	-36.70%	25.29%	-55.15%	12.79%	0.00%	-	-
Horiz. %	43.60%	40.12%	63.37%	50.58%	112.79%	100.00%	-	-
P/NAPS	1.13	1.23	0.84	0.90	0.86	2.07	2.13	-10.01%
YoY %	-8.13%	46.43%	-6.67%	4.65%	-58.45%	-2.82%	-	-
Horiz. %	53.05%	57.75%	39.44%	42.25%	40.38%	97.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos