[TENAGA] YoY Quarter Result on 31-Aug-2007 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

25-Oct-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

31-Aug-2007 [#4]

Profit Trend

QoQ- -84.57%

YoY- -77.13%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	CAGR
Quarter Result
Revenue	8,070,200	7,462,600	6,743,100	6,126,000	5,620,300	4,956,100	4,644,000	9.64%
YoY %	8.14%	10.67%	10.07%	9.00%	13.40%	6.72%	-	-
Horiz. %	173.78%	160.69%	145.20%	131.91%	121.02%	106.72%	100.00%	-
PBT	700,700	260,100	-275,200	329,500	795,800	396,900	553,900	3.99%
YoY %	169.40%	194.51%	-183.52%	-58.60%	100.50%	-28.34%	-	-
Horiz. %	126.50%	46.96%	-49.68%	59.49%	143.67%	71.66%	100.00%	-
Tax	-144,900	-126,700	-6,100	-189,700	-50,200	8,400	-107,500	5.09%
YoY %	-14.36%	-1,977.05%	96.78%	-277.89%	-697.62%	107.81%	-	-
Horiz. %	134.79%	117.86%	5.67%	176.47%	46.70%	-7.81%	100.00%	-
NP	555,800	133,400	-281,300	139,800	745,600	405,300	446,400	3.71%
YoY %	316.64%	147.42%	-301.22%	-81.25%	83.96%	-9.21%	-	-
Horiz. %	124.51%	29.88%	-63.02%	31.32%	167.03%	90.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	555,200	164,300	-282,900	168,400	736,400	403,600	446,400	3.70%
YoY %	237.92%	158.08%	-267.99%	-77.13%	82.46%	-9.59%	-	-
Horiz. %	124.37%	36.81%	-63.37%	37.72%	164.96%	90.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.68%	48.71%	-	57.57%	6.31%	-2.12%	19.41%	-
YoY %	-57.54%	0.00%	-	812.36%	397.64%	-110.92%	-	-
Horiz. %	106.54%	250.95%	-	296.60%	32.51%	-10.92%	100.00%	-
Total Cost	7,514,400	7,329,200	7,024,400	5,986,200	4,874,700	4,550,800	4,197,600	10.18%
YoY %	2.53%	4.34%	17.34%	22.80%	7.12%	8.41%	-	-
Horiz. %	179.02%	174.60%	167.34%	142.61%	116.13%	108.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,067,115	25,993,213	25,647,288	23,982,929	19,153,735	12,822,875	14,420,224	10.36%
YoY %	0.28%	1.35%	6.94%	25.21%	49.37%	-11.08%	-	-
Horiz. %	180.77%	180.26%	177.86%	166.31%	132.83%	88.92%	100.00%	-

	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	CAGR
Dividend
Div	868,903	566,596	433,231	705,634	489,031	519,326	438,876	12.05%
YoY %	53.35%	30.78%	-38.60%	44.29%	-5.83%	18.33%	-	-
Horiz. %	197.98%	129.10%	98.71%	160.78%	111.43%	118.33%	100.00%	-
Div Payout %	156.50%	344.85%	0.00%	419.02%	66.41%	128.67%	98.31%	-
YoY %	-54.62%	0.00%	0.00%	530.96%	-48.39%	30.88%	-	-
Horiz. %	159.19%	350.78%	0.00%	426.22%	67.55%	130.88%	100.00%	-

	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	CAGR
Equity
Net Worth	26,067,115	25,993,213	25,647,288	23,982,929	19,153,735	12,822,875	14,420,224	10.36%
YoY %	0.28%	1.35%	6.94%	25.21%	49.37%	-11.08%	-	-
Horiz. %	180.77%	180.26%	177.86%	166.31%	132.83%	88.92%	100.00%	-
NOSH	4,344,519	4,335,092	4,332,312	4,329,048	4,075,262	3,205,718	3,134,831	5.58%
YoY %	0.22%	0.06%	0.08%	6.23%	27.12%	2.26%	-	-
Horiz. %	138.59%	138.29%	138.20%	138.10%	130.00%	102.26%	100.00%	-

	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	CAGR
Ratio Analysis
NP Margin	6.89%	1.79%	-4.17%	2.28%	13.27%	8.18%	9.61%	-
YoY %	284.92%	142.93%	-282.89%	-82.82%	62.22%	-14.88%	-	-
Horiz. %	71.70%	18.63%	-43.39%	23.73%	138.09%	85.12%	100.00%	-
ROE	2.13%	0.63%	-1.10%	0.70%	3.84%	3.15%	3.10%	-
YoY %	238.10%	157.27%	-257.14%	-81.77%	21.90%	1.61%	-	-
Horiz. %	68.71%	20.32%	-35.48%	22.58%	123.87%	101.61%	100.00%	-

	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	CAGR
Per Share
RPS	185.76	172.14	155.65	141.51	137.91	154.60	148.14	3.84%
YoY %	7.91%	10.59%	9.99%	2.61%	-10.80%	4.36%	-	-
Horiz. %	125.39%	116.20%	105.07%	95.52%	93.09%	104.36%	100.00%	-
EPS	10.22	3.79	-6.53	3.89	18.07	10.05	14.24	-5.37%
YoY %	169.66%	158.04%	-267.87%	-78.47%	79.80%	-29.42%	-	-
Horiz. %	71.77%	26.62%	-45.86%	27.32%	126.90%	70.58%	100.00%	-
DPS	20.00	13.07	10.00	16.30	12.00	16.20	14.00	6.12%
YoY %	53.02%	30.70%	-38.65%	35.83%	-25.93%	15.71%	-	-
Horiz. %	142.86%	93.36%	71.43%	116.43%	85.71%	115.71%	100.00%	-
NAPS	6.00	5.996	5.92	5.54	4.70	4.00	4.60	4.52%
YoY %	0.07%	1.28%	6.86%	17.87%	17.50%	-13.04%	-	-
Horiz. %	130.43%	130.35%	128.70%	120.43%	102.17%	86.96%	100.00%	-

	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	CAGR
Adjusted Per Share Value based on latest NOSH - 4,329,048
RPS	138.83	128.38	116.00	105.39	96.69	85.26	79.89	9.64%
YoY %	8.14%	10.67%	10.07%	9.00%	13.41%	6.72%	-	-
Horiz. %	173.78%	160.70%	145.20%	131.92%	121.03%	106.72%	100.00%	-
EPS	9.55	2.83	-4.87	2.90	12.67	6.94	7.68	3.69%
YoY %	237.46%	158.11%	-267.93%	-77.11%	82.56%	-9.64%	-	-
Horiz. %	124.35%	36.85%	-63.41%	37.76%	164.97%	90.36%	100.00%	-
DPS	14.95	9.75	7.45	12.14	8.41	8.93	7.55	12.05%
YoY %	53.33%	30.87%	-38.63%	44.35%	-5.82%	18.28%	-	-
Horiz. %	198.01%	129.14%	98.68%	160.79%	111.39%	118.28%	100.00%	-
NAPS	4.4843	4.4716	4.4121	4.1258	3.295	2.2059	2.4807	10.36%
YoY %	0.28%	1.35%	6.94%	25.21%	49.37%	-11.08%	-	-
Horiz. %	180.77%	180.26%	177.86%	166.32%	132.83%	88.92%	100.00%	-

	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/10	28/08/09	29/08/08	31/08/07	31/08/06	31/08/05	31/08/04	-
Price	5.67	5.13	5.06	9.95	9.15	11.00	10.00	-
P/RPS	3.05	2.98	3.25	7.03	6.63	7.12	6.75	-12.39%
YoY %	2.35%	-8.31%	-53.77%	6.03%	-6.88%	5.48%	-	-
Horiz. %	45.19%	44.15%	48.15%	104.15%	98.22%	105.48%	100.00%	-
P/EPS	44.37	135.36	-77.49	255.78	50.64	87.37	70.22	-7.36%
YoY %	-67.22%	274.68%	-130.30%	405.09%	-42.04%	24.42%	-	-
Horiz. %	63.19%	192.77%	-110.35%	364.26%	72.12%	124.42%	100.00%	-
EY	2.25	0.74	-1.29	0.39	1.97	1.14	1.42	7.96%
YoY %	204.05%	157.36%	-430.77%	-80.20%	72.81%	-19.72%	-	-
Horiz. %	158.45%	52.11%	-90.85%	27.46%	138.73%	80.28%	100.00%	-
DY	3.53	2.55	1.98	1.64	1.31	1.47	1.40	16.65%
YoY %	38.43%	28.79%	20.73%	25.19%	-10.88%	5.00%	-	-
Horiz. %	252.14%	182.14%	141.43%	117.14%	93.57%	105.00%	100.00%	-
P/NAPS	0.95	0.86	0.85	1.80	1.95	2.75	2.17	-12.85%
YoY %	10.47%	1.18%	-52.78%	-7.69%	-29.09%	26.73%	-	-
Horiz. %	43.78%	39.63%	39.17%	82.95%	89.86%	126.73%	100.00%	-

	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	CAGR
Price Multiplier on Announcement Date
Date	28/10/10	26/10/09	16/10/08	25/10/07	12/10/06	25/10/05	27/10/04	-
Price	5.68	5.43	4.22	9.45	9.85	10.30	10.70	-
P/RPS	3.06	3.15	2.71	6.68	7.14	6.66	7.22	-13.32%
YoY %	-2.86%	16.24%	-59.43%	-6.44%	7.21%	-7.76%	-	-
Horiz. %	42.38%	43.63%	37.53%	92.52%	98.89%	92.24%	100.00%	-
P/EPS	44.45	143.27	-64.62	242.93	54.51	81.81	75.14	-8.37%
YoY %	-68.97%	321.71%	-126.60%	345.66%	-33.37%	8.88%	-	-
Horiz. %	59.16%	190.67%	-86.00%	323.30%	72.54%	108.88%	100.00%	-
EY	2.25	0.70	-1.55	0.41	1.83	1.22	1.33	9.15%
YoY %	221.43%	145.16%	-478.05%	-77.60%	50.00%	-8.27%	-	-
Horiz. %	169.17%	52.63%	-116.54%	30.83%	137.59%	91.73%	100.00%	-
DY	3.52	2.41	2.37	1.72	1.22	1.57	1.31	17.89%
YoY %	46.06%	1.69%	37.79%	40.98%	-22.29%	19.85%	-	-
Horiz. %	268.70%	183.97%	180.92%	131.30%	93.13%	119.85%	100.00%	-
P/NAPS	0.95	0.91	0.71	1.71	2.10	2.58	2.33	-13.88%
YoY %	4.40%	28.17%	-58.48%	-18.57%	-18.60%	10.73%	-	-
Horiz. %	40.77%	39.06%	30.47%	73.39%	90.13%	110.73%	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