[TENAGA] YoY Quarter Result on 31-Aug-2003 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 141.79%
YoY- 80.92%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 5,620,300 4,956,100 4,644,000 4,331,300 4,093,300 3,733,600 3,642,600 7.49%
PBT 795,800 396,900 553,900 464,400 182,900 270,000 60,000 53.82%
Tax -50,200 8,400 -107,500 -125,900 4,200 35,600 -45,800 1.53%
NP 745,600 405,300 446,400 338,500 187,100 305,600 14,200 93.45%
-
NP to SH 736,400 403,600 446,400 338,500 187,100 305,600 14,200 93.05%
-
Tax Rate 6.31% -2.12% 19.41% 27.11% -2.30% -13.19% 76.33% -
Total Cost 4,874,700 4,550,800 4,197,600 3,992,800 3,906,200 3,428,000 3,628,400 5.04%
-
Net Worth 19,153,735 12,822,875 14,420,224 12,439,694 17,774,499 16,433,795 13,262,800 6.31%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 489,031 519,326 438,876 242,574 - - 198,800 16.17%
Div Payout % 66.41% 128.67% 98.31% 71.66% - - 1,400.00% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 19,153,735 12,822,875 14,420,224 12,439,694 17,774,499 16,433,795 13,262,800 6.31%
NOSH 4,075,262 3,205,718 3,134,831 3,109,923 3,118,333 3,118,367 2,840,000 6.20%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 13.27% 8.18% 9.61% 7.82% 4.57% 8.19% 0.39% -
ROE 3.84% 3.15% 3.10% 2.72% 1.05% 1.86% 0.11% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 137.91 154.60 148.14 139.27 131.27 119.73 128.26 1.21%
EPS 18.07 10.05 14.24 10.88 6.00 9.80 0.50 81.78%
DPS 12.00 16.20 14.00 7.80 0.00 0.00 7.00 9.39%
NAPS 4.70 4.00 4.60 4.00 5.70 5.27 4.67 0.10%
Adjusted Per Share Value based on latest NOSH - 3,109,923
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 96.95 85.50 80.11 74.72 70.61 64.41 62.84 7.49%
EPS 12.70 6.96 7.70 5.84 3.23 5.27 0.24 93.70%
DPS 8.44 8.96 7.57 4.18 0.00 0.00 3.43 16.18%
NAPS 3.3041 2.212 2.4876 2.1459 3.0662 2.8349 2.2879 6.31%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/08/06 31/08/05 31/08/04 29/08/03 30/08/02 - - -
Price 9.15 11.00 10.00 9.00 9.85 0.00 0.00 -
P/RPS 6.63 7.12 6.75 6.46 7.50 0.00 0.00 -
P/EPS 50.64 87.37 70.22 82.69 164.17 0.00 0.00 -
EY 1.97 1.14 1.42 1.21 0.61 0.00 0.00 -
DY 1.31 1.47 1.40 0.87 0.00 0.00 0.00 -
P/NAPS 1.95 2.75 2.17 2.25 1.73 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 12/10/06 25/10/05 27/10/04 28/10/03 30/10/02 29/10/01 31/10/00 -
Price 9.85 10.30 10.70 9.25 8.95 0.00 0.00 -
P/RPS 7.14 6.66 7.22 6.64 6.82 0.00 0.00 -
P/EPS 54.51 81.81 75.14 84.98 149.17 0.00 0.00 -
EY 1.83 1.22 1.33 1.18 0.67 0.00 0.00 -
DY 1.22 1.57 1.31 0.84 0.00 0.00 0.00 -
P/NAPS 2.10 2.58 2.33 2.31 1.57 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