[TENAGA] YoY Quarter Result on 28-Feb-2003 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -109.14%
YoY- -107.47%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 4,831,400 4,640,800 4,285,000 3,937,300 3,649,500 3,442,000 3,267,900 6.73%
PBT 542,600 507,200 199,600 93,900 831,700 803,600 1,190,700 -12.27%
Tax -143,700 -212,100 -142,500 -154,500 -20,900 -15,600 -39,800 23.84%
NP 398,900 295,100 57,100 -60,600 810,800 788,000 1,150,900 -16.18%
-
NP to SH 399,500 295,100 57,100 -60,600 810,800 788,000 1,150,900 -16.16%
-
Tax Rate 26.48% 41.82% 71.39% 164.54% 2.51% 1.94% 3.34% -
Total Cost 4,432,500 4,345,700 4,227,900 3,997,900 2,838,700 2,654,000 2,117,000 13.10%
-
Net Worth 16,161,003 14,882,748 14,571,420 12,200,000 17,924,582 15,520,492 14,300,941 2.05%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - 95,811 93,606 91,500 - - 93,064 -
Div Payout % - 32.47% 163.93% 0.00% - - 8.09% -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 16,161,003 14,882,748 14,571,420 12,200,000 17,924,582 15,520,492 14,300,941 2.05%
NOSH 3,232,200 3,193,723 3,120,218 3,050,000 3,106,513 3,104,098 3,102,156 0.68%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 8.26% 6.36% 1.33% -1.54% 22.22% 22.89% 35.22% -
ROE 2.47% 1.98% 0.39% -0.50% 4.52% 5.08% 8.05% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 149.48 145.31 137.33 129.09 117.48 110.89 105.34 6.00%
EPS 9.88 9.24 1.83 -1.95 26.10 25.40 37.10 -19.78%
DPS 0.00 3.00 3.00 3.00 0.00 0.00 3.00 -
NAPS 5.00 4.66 4.67 4.00 5.77 5.00 4.61 1.36%
Adjusted Per Share Value based on latest NOSH - 3,050,000
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 83.34 80.06 73.92 67.92 62.96 59.38 56.37 6.73%
EPS 6.89 5.09 0.99 -1.05 13.99 13.59 19.85 -16.16%
DPS 0.00 1.65 1.61 1.58 0.00 0.00 1.61 -
NAPS 2.7879 2.5674 2.5136 2.1046 3.0921 2.6774 2.467 2.05%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 - - - -
Price 8.85 10.40 9.70 9.40 0.00 0.00 0.00 -
P/RPS 5.92 7.16 7.06 7.28 0.00 0.00 0.00 -
P/EPS 71.60 112.55 530.05 -473.10 0.00 0.00 0.00 -
EY 1.40 0.89 0.19 -0.21 0.00 0.00 0.00 -
DY 0.00 0.29 0.31 0.32 0.00 0.00 0.00 -
P/NAPS 1.77 2.23 2.08 2.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 13/04/06 18/04/05 27/04/04 29/04/03 26/04/02 11/05/01 24/04/00 -
Price 8.65 10.40 10.30 8.85 11.30 0.00 0.00 -
P/RPS 5.79 7.16 7.50 6.86 9.62 0.00 0.00 -
P/EPS 69.98 112.55 562.84 -445.42 43.30 0.00 0.00 -
EY 1.43 0.89 0.18 -0.22 2.31 0.00 0.00 -
DY 0.00 0.29 0.29 0.34 0.00 0.00 0.00 -
P/NAPS 1.73 2.23 2.21 2.21 1.96 0.00 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