[TENAGA] YoY Quarter Result on 31-May-2009 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 51.66%
YoY- 242.4%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 9,191,000 7,984,200 7,723,300 7,001,800 5,997,400 5,910,700 5,021,100 10.59%
PBT 980,300 -248,900 1,286,800 1,240,300 439,600 1,447,700 670,800 6.52%
Tax -295,400 50,800 -177,500 -234,500 -144,000 -342,500 -258,100 2.27%
NP 684,900 -198,100 1,109,300 1,005,800 295,600 1,105,200 412,700 8.80%
-
NP to SH 672,400 -179,200 1,107,100 1,023,100 298,800 1,091,700 395,400 9.24%
-
Tax Rate 30.13% - 13.79% 18.91% 32.76% 23.66% 38.48% -
Total Cost 8,506,100 8,182,300 6,614,000 5,996,000 5,701,800 4,805,500 4,608,400 10.74%
-
Net Worth 32,756,613 28,994,361 28,304,609 25,863,621 26,025,913 24,173,664 17,465,522 11.03%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - 431,672 - -
Div Payout % - - - - - 39.54% - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 32,756,613 28,994,361 28,304,609 25,863,621 26,025,913 24,173,664 17,465,522 11.03%
NOSH 5,459,435 5,448,019 4,339,866 4,335,169 4,330,434 4,316,725 4,042,944 5.12%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 7.45% -2.48% 14.36% 14.36% 4.93% 18.70% 8.22% -
ROE 2.05% -0.62% 3.91% 3.96% 1.15% 4.52% 2.26% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 168.35 146.55 177.96 161.51 138.49 136.93 124.19 5.19%
EPS 12.32 -3.29 25.51 23.60 6.90 25.29 9.78 3.91%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 6.00 5.322 6.522 5.966 6.01 5.60 4.32 5.62%
Adjusted Per Share Value based on latest NOSH - 4,335,169
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 158.55 137.73 133.23 120.78 103.46 101.96 86.62 10.59%
EPS 11.60 -3.09 19.10 17.65 5.15 18.83 6.82 9.24%
DPS 0.00 0.00 0.00 0.00 0.00 7.45 0.00 -
NAPS 5.6507 5.0017 4.8827 4.4616 4.4896 4.1701 3.0129 11.03%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 6.67 7.11 5.34 5.22 4.51 11.70 9.10 -
P/RPS 3.96 4.85 3.00 3.23 3.26 8.54 7.33 -9.74%
P/EPS 54.16 -216.16 20.93 22.12 65.36 46.26 93.05 -8.61%
EY 1.85 -0.46 4.78 4.52 1.53 2.16 1.07 9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.11 1.34 0.82 0.87 0.75 2.09 2.11 -10.14%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 19/07/12 21/07/11 14/07/10 22/07/09 24/07/08 13/07/07 14/07/06 -
Price 6.75 6.52 5.51 5.38 5.15 11.60 9.20 -
P/RPS 4.01 4.45 3.10 3.33 3.72 8.47 7.41 -9.71%
P/EPS 54.81 -198.22 21.60 22.80 74.64 45.87 94.07 -8.60%
EY 1.82 -0.50 4.63 4.39 1.34 2.18 1.06 9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 1.13 1.23 0.84 0.90 0.86 2.07 2.13 -10.01%

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