[TENAGA] YoY Quarter Result on 31-May-2007 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
13-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- -29.79%
YoY- 176.1%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 7,723,300 7,001,800 5,997,400 5,910,700 5,021,100 4,835,800 4,539,200 9.25%
PBT 1,286,800 1,240,300 439,600 1,447,700 670,800 698,300 592,400 13.79%
Tax -177,500 -234,500 -144,000 -342,500 -258,100 -125,500 -255,800 -5.90%
NP 1,109,300 1,005,800 295,600 1,105,200 412,700 572,800 336,600 21.97%
-
NP to SH 1,107,100 1,023,100 298,800 1,091,700 395,400 572,800 336,600 21.93%
-
Tax Rate 13.79% 18.91% 32.76% 23.66% 38.48% 17.97% 43.18% -
Total Cost 6,614,000 5,996,000 5,701,800 4,805,500 4,608,400 4,263,000 4,202,600 7.84%
-
Net Worth 28,304,609 25,863,621 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 11.19%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div - - - 431,672 - - - -
Div Payout % - - - 39.54% - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 28,304,609 25,863,621 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 11.19%
NOSH 4,339,866 4,335,169 4,330,434 4,316,725 4,042,944 3,201,788 3,119,555 5.65%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 14.36% 14.36% 4.93% 18.70% 8.22% 11.84% 7.42% -
ROE 3.91% 3.96% 1.15% 4.52% 2.26% 3.72% 2.25% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 177.96 161.51 138.49 136.93 124.19 151.03 145.51 3.41%
EPS 25.51 23.60 6.90 25.29 9.78 17.89 10.79 15.41%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 6.522 5.966 6.01 5.60 4.32 4.81 4.80 5.23%
Adjusted Per Share Value based on latest NOSH - 4,316,725
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 133.23 120.78 103.46 101.96 86.62 83.42 78.30 9.25%
EPS 19.10 17.65 5.15 18.83 6.82 9.88 5.81 21.92%
DPS 0.00 0.00 0.00 7.45 0.00 0.00 0.00 -
NAPS 4.8827 4.4616 4.4896 4.1701 3.0129 2.6567 2.5831 11.18%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 5.34 5.22 4.51 11.70 9.10 10.30 9.60 -
P/RPS 3.00 3.23 3.26 8.54 7.33 6.82 6.60 -12.30%
P/EPS 20.93 22.12 65.36 46.26 93.05 57.57 88.97 -21.42%
EY 4.78 4.52 1.53 2.16 1.07 1.74 1.12 27.34%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.75 2.09 2.11 2.14 2.00 -13.80%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 14/07/10 22/07/09 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 -
Price 5.51 5.38 5.15 11.60 9.20 10.80 10.30 -
P/RPS 3.10 3.33 3.72 8.47 7.41 7.15 7.08 -12.85%
P/EPS 21.60 22.80 74.64 45.87 94.07 60.37 95.46 -21.92%
EY 4.63 4.39 1.34 2.18 1.06 1.66 1.05 28.04%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.86 2.07 2.13 2.25 2.15 -14.49%

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