[TENAGA] YoY TTM Result on 28-Feb-2005 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 28.05%
YoY- 113.39%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 24,217,500 21,925,100 19,534,700 18,368,800 16,993,500 15,909,000 14,766,200 8.58%
PBT 4,638,000 4,455,300 2,385,400 1,870,000 1,092,800 782,900 2,272,300 12.61%
Tax -806,900 -474,400 -403,900 -783,400 -583,600 -546,600 -311,900 17.14%
NP 3,831,100 3,980,900 1,981,500 1,086,600 509,200 236,300 1,960,400 11.80%
-
NP to SH 3,838,200 3,932,800 1,971,500 1,086,600 509,200 236,300 1,960,400 11.83%
-
Tax Rate 17.40% 10.65% 16.93% 41.89% 53.40% 69.82% 13.73% -
Total Cost 20,386,400 17,944,200 17,553,200 17,282,200 16,484,300 15,672,700 12,805,800 8.05%
-
Net Worth 26,168,409 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 15,532,566 9.07%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 1,570,559 917,351 519,326 534,688 336,180 278,600 93,195 60.05%
Div Payout % 40.92% 23.33% 26.34% 49.21% 66.02% 117.90% 4.75% -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 26,168,409 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 15,532,566 9.07%
NOSH 4,332,518 4,283,195 3,232,200 3,193,723 3,120,218 3,050,000 3,106,513 5.69%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 15.82% 18.16% 10.14% 5.92% 3.00% 1.49% 13.28% -
ROE 14.67% 17.04% 12.20% 7.30% 3.49% 1.94% 12.62% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 558.97 511.89 604.38 575.15 544.63 521.61 475.33 2.73%
EPS 88.59 91.82 61.00 34.02 16.32 7.75 63.11 5.80%
DPS 36.30 21.42 16.20 16.74 10.80 9.13 3.00 51.46%
NAPS 6.04 5.39 5.00 4.66 4.67 4.00 5.00 3.19%
Adjusted Per Share Value based on latest NOSH - 3,193,723
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 416.61 377.18 336.05 316.00 292.34 273.68 254.02 8.58%
EPS 66.03 67.66 33.92 18.69 8.76 4.07 33.72 11.84%
DPS 27.02 15.78 8.93 9.20 5.78 4.79 1.60 60.10%
NAPS 4.5017 3.9716 2.7802 2.5603 2.5067 2.0988 2.6721 9.07%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 5.79 12.00 8.85 10.40 9.70 9.40 0.00 -
P/RPS 1.04 2.34 1.46 1.81 1.78 1.80 0.00 -
P/EPS 6.54 13.07 14.51 30.57 59.44 121.33 0.00 -
EY 15.30 7.65 6.89 3.27 1.68 0.82 0.00 -
DY 6.27 1.78 1.83 1.61 1.11 0.97 0.00 -
P/NAPS 0.96 2.23 1.77 2.23 2.08 2.35 0.00 -
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 14/04/08 16/04/07 13/04/06 18/04/05 27/04/04 29/04/03 26/04/02 -
Price 4.48 12.20 8.65 10.40 10.30 8.85 11.30 -
P/RPS 0.80 2.38 1.43 1.81 1.89 1.70 2.38 -16.60%
P/EPS 5.06 13.29 14.18 30.57 63.12 114.23 17.91 -18.97%
EY 19.77 7.53 7.05 3.27 1.58 0.88 5.58 23.44%
DY 8.10 1.76 1.87 1.61 1.05 1.03 0.27 76.18%
P/NAPS 0.74 2.26 1.73 2.23 2.21 2.21 2.26 -16.96%

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