[TENAGA] YoY Quarter Result on 31-Aug-2009 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -83.94%
YoY- 158.08%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 9,334,800 9,154,500 8,070,200 7,462,600 6,743,100 6,126,000 5,620,300 8.81%
PBT 1,356,400 -497,200 700,700 260,100 -275,200 329,500 795,800 9.28%
Tax -289,200 174,700 -144,900 -126,700 -6,100 -189,700 -50,200 33.85%
NP 1,067,200 -322,500 555,800 133,400 -281,300 139,800 745,600 6.15%
-
NP to SH 1,061,000 -338,600 555,200 164,300 -282,900 168,400 736,400 6.26%
-
Tax Rate 21.32% - 20.68% 48.71% - 57.57% 6.31% -
Total Cost 8,267,600 9,477,000 7,514,400 7,329,200 7,024,400 5,986,200 4,874,700 9.19%
-
Net Worth 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 23,982,929 19,153,735 9.36%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 819,875 - 868,903 566,596 433,231 705,634 489,031 8.98%
Div Payout % 77.27% - 156.50% 344.85% 0.00% 419.02% 66.41% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 23,982,929 19,153,735 9.36%
NOSH 5,465,834 5,448,979 4,344,519 4,335,092 4,332,312 4,329,048 4,075,262 5.01%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 11.43% -3.52% 6.89% 1.79% -4.17% 2.28% 13.27% -
ROE 3.24% -1.12% 2.13% 0.63% -1.10% 0.70% 3.84% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 170.78 168.00 185.76 172.14 155.65 141.51 137.91 3.62%
EPS 19.42 -6.21 10.22 3.79 -6.53 3.89 18.07 1.20%
DPS 15.00 0.00 20.00 13.07 10.00 16.30 12.00 3.78%
NAPS 6.00 5.531 6.00 5.996 5.92 5.54 4.70 4.15%
Adjusted Per Share Value based on latest NOSH - 4,335,092
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 161.03 157.92 139.22 128.73 116.32 105.68 96.95 8.81%
EPS 18.30 -5.84 9.58 2.83 -4.88 2.90 12.70 6.27%
DPS 14.14 0.00 14.99 9.77 7.47 12.17 8.44 8.97%
NAPS 5.6573 5.199 4.4967 4.484 4.4243 4.1372 3.3041 9.36%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 31/08/06 -
Price 6.84 5.25 5.67 5.13 5.06 9.95 9.15 -
P/RPS 4.01 3.12 3.05 2.98 3.25 7.03 6.63 -8.03%
P/EPS 35.24 -84.49 44.37 135.36 -77.49 255.78 50.64 -5.85%
EY 2.84 -1.18 2.25 0.74 -1.29 0.39 1.97 6.27%
DY 2.19 0.00 3.53 2.55 1.98 1.64 1.31 8.93%
P/NAPS 1.14 0.95 0.95 0.86 0.85 1.80 1.95 -8.55%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 28/10/11 28/10/10 26/10/09 16/10/08 25/10/07 12/10/06 -
Price 6.95 5.86 5.68 5.43 4.22 9.45 9.85 -
P/RPS 4.07 3.49 3.06 3.15 2.71 6.68 7.14 -8.93%
P/EPS 35.80 -94.30 44.45 143.27 -64.62 242.93 54.51 -6.76%
EY 2.79 -1.06 2.25 0.70 -1.55 0.41 1.83 7.27%
DY 2.16 0.00 3.52 2.41 2.37 1.72 1.22 9.97%
P/NAPS 1.16 1.06 0.95 0.91 0.71 1.71 2.10 -9.41%

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