[TENAGA] YoY Quarter Result on 29-Feb-2004 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 316.29%
YoY- 194.22%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 5,682,000 4,831,400 4,640,800 4,285,000 3,937,300 3,649,500 3,442,000 8.70%
PBT 1,651,100 542,600 507,200 199,600 93,900 831,700 803,600 12.74%
Tax -76,300 -143,700 -212,100 -142,500 -154,500 -20,900 -15,600 30.27%
NP 1,574,800 398,900 295,100 57,100 -60,600 810,800 788,000 12.22%
-
NP to SH 1,554,800 399,500 295,100 57,100 -60,600 810,800 788,000 11.98%
-
Tax Rate 4.62% 26.48% 41.82% 71.39% 164.54% 2.51% 1.94% -
Total Cost 4,107,200 4,432,500 4,345,700 4,227,900 3,997,900 2,838,700 2,654,000 7.54%
-
Net Worth 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 17,924,582 15,520,492 6.83%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 428,319 - 95,811 93,606 91,500 - - -
Div Payout % 27.55% - 32.47% 163.93% 0.00% - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 17,924,582 15,520,492 6.83%
NOSH 4,283,195 3,232,200 3,193,723 3,120,218 3,050,000 3,106,513 3,104,098 5.51%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 27.72% 8.26% 6.36% 1.33% -1.54% 22.22% 22.89% -
ROE 6.73% 2.47% 1.98% 0.39% -0.50% 4.52% 5.08% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 132.66 149.48 145.31 137.33 129.09 117.48 110.89 3.03%
EPS 36.30 9.88 9.24 1.83 -1.95 26.10 25.40 6.12%
DPS 10.00 0.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 5.39 5.00 4.66 4.67 4.00 5.77 5.00 1.25%
Adjusted Per Share Value based on latest NOSH - 3,120,218
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 98.02 83.34 80.06 73.92 67.92 62.96 59.38 8.70%
EPS 26.82 6.89 5.09 0.99 -1.05 13.99 13.59 11.99%
DPS 7.39 0.00 1.65 1.61 1.58 0.00 0.00 -
NAPS 3.9825 2.7879 2.5674 2.5136 2.1046 3.0921 2.6774 6.83%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 12.00 8.85 10.40 9.70 9.40 0.00 0.00 -
P/RPS 9.05 5.92 7.16 7.06 7.28 0.00 0.00 -
P/EPS 33.06 71.60 112.55 530.05 -473.10 0.00 0.00 -
EY 3.02 1.40 0.89 0.19 -0.21 0.00 0.00 -
DY 0.83 0.00 0.29 0.31 0.32 0.00 0.00 -
P/NAPS 2.23 1.77 2.23 2.08 2.35 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 16/04/07 13/04/06 18/04/05 27/04/04 29/04/03 26/04/02 11/05/01 -
Price 12.20 8.65 10.40 10.30 8.85 11.30 0.00 -
P/RPS 9.20 5.79 7.16 7.50 6.86 9.62 0.00 -
P/EPS 33.61 69.98 112.55 562.84 -445.42 43.30 0.00 -
EY 2.98 1.43 0.89 0.18 -0.22 2.31 0.00 -
DY 0.82 0.00 0.29 0.29 0.34 0.00 0.00 -
P/NAPS 2.26 1.73 2.23 2.21 2.21 1.96 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