[TENAGA] YoY Quarter Result on 31-May-2003 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 331.02%
YoY- 139.31%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 5,021,100 4,835,800 4,539,200 4,133,300 3,822,500 3,573,300 3,444,600 6.47%
PBT 670,800 698,300 592,400 292,000 -325,900 379,600 402,100 8.89%
Tax -258,100 -125,500 -255,800 -152,000 325,900 -46,600 -53,700 29.89%
NP 412,700 572,800 336,600 140,000 0 333,000 348,400 2.86%
-
NP to SH 395,400 572,800 336,600 140,000 -356,100 333,000 348,400 2.13%
-
Tax Rate 38.48% 17.97% 43.18% 52.05% - 12.28% 13.35% -
Total Cost 4,608,400 4,263,000 4,202,600 3,993,300 3,822,500 3,240,300 3,096,200 6.84%
-
Net Worth 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 16,214,299 14,620,356 3.00%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 16,214,299 14,620,356 3.00%
NOSH 4,042,944 3,201,788 3,119,555 3,110,606 3,123,684 3,112,149 3,110,714 4.46%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 8.22% 11.84% 7.42% 3.39% 0.00% 9.32% 10.11% -
ROE 2.26% 3.72% 2.25% 1.13% -2.02% 2.05% 2.38% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 124.19 151.03 145.51 132.88 122.37 114.82 110.73 1.92%
EPS 9.78 17.89 10.79 4.50 -11.40 10.70 11.20 -2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.32 4.81 4.80 4.00 5.65 5.21 4.70 -1.39%
Adjusted Per Share Value based on latest NOSH - 3,110,606
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 86.38 83.19 78.09 71.11 65.76 61.47 59.26 6.47%
EPS 6.80 9.85 5.79 2.41 -6.13 5.73 5.99 2.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0046 2.6494 2.576 2.1405 3.0361 2.7893 2.5151 3.00%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 - - -
Price 9.10 10.30 9.60 8.90 10.00 0.00 0.00 -
P/RPS 7.33 6.82 6.60 6.70 8.17 0.00 0.00 -
P/EPS 93.05 57.57 88.97 197.75 -87.72 0.00 0.00 -
EY 1.07 1.74 1.12 0.51 -1.14 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.14 2.00 2.23 1.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 31/07/01 27/07/00 -
Price 9.20 10.80 10.30 8.85 9.80 0.00 0.00 -
P/RPS 7.41 7.15 7.08 6.66 8.01 0.00 0.00 -
P/EPS 94.07 60.37 95.46 196.63 -85.96 0.00 0.00 -
EY 1.06 1.66 1.05 0.51 -1.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.25 2.15 2.21 1.73 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