[TENAGA] YoY Quarter Result on 31-May-2005 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 94.1%
YoY- 70.17%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 5,997,400 5,910,700 5,021,100 4,835,800 4,539,200 4,133,300 3,822,500 7.78%
PBT 439,600 1,447,700 670,800 698,300 592,400 292,000 -325,900 -
Tax -144,000 -342,500 -258,100 -125,500 -255,800 -152,000 325,900 -
NP 295,600 1,105,200 412,700 572,800 336,600 140,000 0 -
-
NP to SH 298,800 1,091,700 395,400 572,800 336,600 140,000 -356,100 -
-
Tax Rate 32.76% 23.66% 38.48% 17.97% 43.18% 52.05% - -
Total Cost 5,701,800 4,805,500 4,608,400 4,263,000 4,202,600 3,993,300 3,822,500 6.88%
-
Net Worth 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 6.68%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - 431,672 - - - - - -
Div Payout % - 39.54% - - - - - -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 6.68%
NOSH 4,330,434 4,316,725 4,042,944 3,201,788 3,119,555 3,110,606 3,123,684 5.58%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 4.93% 18.70% 8.22% 11.84% 7.42% 3.39% 0.00% -
ROE 1.15% 4.52% 2.26% 3.72% 2.25% 1.13% -2.02% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 138.49 136.93 124.19 151.03 145.51 132.88 122.37 2.08%
EPS 6.90 25.29 9.78 17.89 10.79 4.50 -11.40 -
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.01 5.60 4.32 4.81 4.80 4.00 5.65 1.03%
Adjusted Per Share Value based on latest NOSH - 3,201,788
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 103.17 101.68 86.38 83.19 78.09 71.11 65.76 7.78%
EPS 5.14 18.78 6.80 9.85 5.79 2.41 -6.13 -
DPS 0.00 7.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4772 4.1586 3.0046 2.6494 2.576 2.1405 3.0361 6.68%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 4.51 11.70 9.10 10.30 9.60 8.90 10.00 -
P/RPS 3.26 8.54 7.33 6.82 6.60 6.70 8.17 -14.18%
P/EPS 65.36 46.26 93.05 57.57 88.97 197.75 -87.72 -
EY 1.53 2.16 1.07 1.74 1.12 0.51 -1.14 -
DY 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 2.09 2.11 2.14 2.00 2.23 1.77 -13.32%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 -
Price 5.15 11.60 9.20 10.80 10.30 8.85 9.80 -
P/RPS 3.72 8.47 7.41 7.15 7.08 6.66 8.01 -11.98%
P/EPS 74.64 45.87 94.07 60.37 95.46 196.63 -85.96 -
EY 1.34 2.18 1.06 1.66 1.05 0.51 -1.16 -
DY 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 2.07 2.13 2.25 2.15 2.21 1.73 -10.98%

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