[TENAGA] YoY TTM Result on 28-Feb-2006 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

13-Apr-2006

Admission Sponsor

Sponsor

Financial Year

31-Aug-2006

Quarter

28-Feb-2006 [#2]

Profit Trend

QoQ- 5.59%

YoY- 81.44%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
TTM Result
Revenue	27,061,700	24,217,500	21,925,100	19,534,700	18,368,800	16,993,500	15,909,000	9.24%
YoY %	11.74%	10.46%	12.24%	6.35%	8.09%	6.82%	-	-
Horiz. %	170.10%	152.23%	137.82%	122.79%	115.46%	106.82%	100.00%	-
PBT	207,100	4,638,000	4,455,300	2,385,400	1,870,000	1,092,800	782,900	-19.86%
YoY %	-95.53%	4.10%	86.77%	27.56%	71.12%	39.58%	-	-
Horiz. %	26.45%	592.41%	569.08%	304.69%	238.86%	139.58%	100.00%	-
Tax	-479,000	-806,900	-474,400	-403,900	-783,400	-583,600	-546,600	-2.17%
YoY %	40.64%	-70.09%	-17.45%	48.44%	-34.24%	-6.77%	-	-
Horiz. %	87.63%	147.62%	86.79%	73.89%	143.32%	106.77%	100.00%	-
NP	-271,900	3,831,100	3,980,900	1,981,500	1,086,600	509,200	236,300	-
YoY %	-107.10%	-3.76%	100.90%	82.36%	113.39%	115.49%	-	-
Horiz. %	-115.07%	1,621.29%	1,684.68%	838.55%	459.84%	215.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-253,600	3,838,200	3,932,800	1,971,500	1,086,600	509,200	236,300	-
YoY %	-106.61%	-2.41%	99.48%	81.44%	113.39%	115.49%	-	-
Horiz. %	-107.32%	1,624.29%	1,664.33%	834.32%	459.84%	215.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	231.29%	17.40%	10.65%	16.93%	41.89%	53.40%	69.82%	-
YoY %	1,229.25%	63.38%	-37.09%	-59.58%	-21.55%	-23.52%	-	-
Horiz. %	331.27%	24.92%	15.25%	24.25%	60.00%	76.48%	100.00%	-
Total Cost	27,333,600	20,386,400	17,944,200	17,553,200	17,282,200	16,484,300	15,672,700	9.70%
YoY %	34.08%	13.61%	2.23%	1.57%	4.84%	5.18%	-	-
Horiz. %	174.40%	130.08%	114.49%	112.00%	110.27%	105.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	24,950,661	26,168,409	23,086,424	16,161,003	14,882,748	14,571,420	12,200,000	12.65%
YoY %	-4.65%	13.35%	42.85%	8.59%	2.14%	19.44%	-	-
Horiz. %	204.51%	214.50%	189.23%	132.47%	121.99%	119.44%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Dividend
Div	636,998	1,570,559	917,351	519,326	534,688	336,180	278,600	14.76%
YoY %	-59.44%	71.21%	76.64%	-2.87%	59.05%	20.67%	-	-
Horiz. %	228.64%	563.73%	329.27%	186.41%	191.92%	120.67%	100.00%	-
Div Payout %	0.00%	40.92%	23.33%	26.34%	49.21%	66.02%	117.90%	-
YoY %	0.00%	75.40%	-11.43%	-46.47%	-25.46%	-44.00%	-	-
Horiz. %	0.00%	34.71%	19.79%	22.34%	41.74%	56.00%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Equity
Net Worth	24,950,661	26,168,409	23,086,424	16,161,003	14,882,748	14,571,420	12,200,000	12.65%
YoY %	-4.65%	13.35%	42.85%	8.59%	2.14%	19.44%	-	-
Horiz. %	204.51%	214.50%	189.23%	132.47%	121.99%	119.44%	100.00%	-
NOSH	4,335,475	4,332,518	4,283,195	3,232,200	3,193,723	3,120,218	3,050,000	6.03%
YoY %	0.07%	1.15%	32.52%	1.20%	2.36%	2.30%	-	-
Horiz. %	142.15%	142.05%	140.43%	105.97%	104.71%	102.30%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Ratio Analysis
NP Margin	-1.00%	15.82%	18.16%	10.14%	5.92%	3.00%	1.49%	-
YoY %	-106.32%	-12.89%	79.09%	71.28%	97.33%	101.34%	-	-
Horiz. %	-67.11%	1,061.74%	1,218.79%	680.54%	397.32%	201.34%	100.00%	-
ROE	-1.02%	14.67%	17.04%	12.20%	7.30%	3.49%	1.94%	-
YoY %	-106.95%	-13.91%	39.67%	67.12%	109.17%	79.90%	-	-
Horiz. %	-52.58%	756.19%	878.35%	628.87%	376.29%	179.90%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Per Share
RPS	624.19	558.97	511.89	604.38	575.15	544.63	521.61	3.03%
YoY %	11.67%	9.20%	-15.30%	5.08%	5.60%	4.41%	-	-
Horiz. %	119.67%	107.16%	98.14%	115.87%	110.26%	104.41%	100.00%	-
EPS	-5.85	88.59	91.82	61.00	34.02	16.32	7.75	-
YoY %	-106.60%	-3.52%	50.52%	79.31%	108.46%	110.58%	-	-
Horiz. %	-75.48%	1,143.10%	1,184.77%	787.10%	438.97%	210.58%	100.00%	-
DPS	14.70	36.30	21.42	16.20	16.74	10.80	9.13	8.25%
YoY %	-59.50%	69.47%	32.22%	-3.23%	55.00%	18.29%	-	-
Horiz. %	161.01%	397.59%	234.61%	177.44%	183.35%	118.29%	100.00%	-
NAPS	5.755	6.04	5.39	5.00	4.66	4.67	4.00	6.24%
YoY %	-4.72%	12.06%	7.80%	7.30%	-0.21%	16.75%	-	-
Horiz. %	143.88%	151.00%	134.75%	125.00%	116.50%	116.75%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,232,200
RPS	466.83	417.76	378.22	336.98	316.87	293.15	274.44	9.24%
YoY %	11.75%	10.45%	12.24%	6.35%	8.09%	6.82%	-	-
Horiz. %	170.10%	152.22%	137.82%	122.79%	115.46%	106.82%	100.00%	-
EPS	-4.37	66.21	67.84	34.01	18.74	8.78	4.08	-
YoY %	-106.60%	-2.40%	99.47%	81.48%	113.44%	115.20%	-	-
Horiz. %	-107.11%	1,622.79%	1,662.75%	833.58%	459.31%	215.20%	100.00%	-
DPS	10.99	27.09	15.82	8.96	9.22	5.80	4.81	14.75%
YoY %	-59.43%	71.24%	76.56%	-2.82%	58.97%	20.58%	-	-
Horiz. %	228.48%	563.20%	328.90%	186.28%	191.68%	120.58%	100.00%	-
NAPS	4.3041	4.5142	3.9825	2.7879	2.5674	2.5136	2.1046	12.65%
YoY %	-4.65%	13.35%	42.85%	8.59%	2.14%	19.43%	-	-
Horiz. %	204.51%	214.49%	189.23%	132.47%	121.99%	119.43%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	28/02/03	-
Price	4.13	5.79	12.00	8.85	10.40	9.70	9.40	-
P/RPS	0.66	1.04	2.34	1.46	1.81	1.78	1.80	-15.38%
YoY %	-36.54%	-55.56%	60.27%	-19.34%	1.69%	-1.11%	-	-
Horiz. %	36.67%	57.78%	130.00%	81.11%	100.56%	98.89%	100.00%	-
P/EPS	-70.61	6.54	13.07	14.51	30.57	59.44	121.33	-
YoY %	-1,179.66%	-49.96%	-9.92%	-52.54%	-48.57%	-51.01%	-	-
Horiz. %	-58.20%	5.39%	10.77%	11.96%	25.20%	48.99%	100.00%	-
EY	-1.42	15.30	7.65	6.89	3.27	1.68	0.82	-
YoY %	-109.28%	100.00%	11.03%	110.70%	94.64%	104.88%	-	-
Horiz. %	-173.17%	1,865.85%	932.93%	840.24%	398.78%	204.88%	100.00%	-
DY	3.56	6.27	1.78	1.83	1.61	1.11	0.97	24.17%
YoY %	-43.22%	252.25%	-2.73%	13.66%	45.05%	14.43%	-	-
Horiz. %	367.01%	646.39%	183.51%	188.66%	165.98%	114.43%	100.00%	-
P/NAPS	0.72	0.96	2.23	1.77	2.23	2.08	2.35	-17.87%
YoY %	-25.00%	-56.95%	25.99%	-20.63%	7.21%	-11.49%	-	-
Horiz. %	30.64%	40.85%	94.89%	75.32%	94.89%	88.51%	100.00%	-

	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	CAGR
Price Multiplier on Announcement Date
Date	15/04/09	14/04/08	16/04/07	13/04/06	18/04/05	27/04/04	29/04/03	-
Price	4.16	4.48	12.20	8.65	10.40	10.30	8.85	-
P/RPS	0.67	0.80	2.38	1.43	1.81	1.89	1.70	-14.36%
YoY %	-16.25%	-66.39%	66.43%	-20.99%	-4.23%	11.18%	-	-
Horiz. %	39.41%	47.06%	140.00%	84.12%	106.47%	111.18%	100.00%	-
P/EPS	-71.12	5.06	13.29	14.18	30.57	63.12	114.23	-
YoY %	-1,505.53%	-61.93%	-6.28%	-53.61%	-51.57%	-44.74%	-	-
Horiz. %	-62.26%	4.43%	11.63%	12.41%	26.76%	55.26%	100.00%	-
EY	-1.41	19.77	7.53	7.05	3.27	1.58	0.88	-
YoY %	-107.13%	162.55%	6.81%	115.60%	106.96%	79.55%	-	-
Horiz. %	-160.23%	2,246.59%	855.68%	801.14%	371.59%	179.55%	100.00%	-
DY	3.53	8.10	1.76	1.87	1.61	1.05	1.03	22.76%
YoY %	-56.42%	360.23%	-5.88%	16.15%	53.33%	1.94%	-	-
Horiz. %	342.72%	786.41%	170.87%	181.55%	156.31%	101.94%	100.00%	-
P/NAPS	0.72	0.74	2.26	1.73	2.23	2.21	2.21	-17.03%
YoY %	-2.70%	-67.26%	30.64%	-22.42%	0.90%	0.00%	-	-
Horiz. %	32.58%	33.48%	102.26%	78.28%	100.90%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos