[TENAGA] YoY TTM Result on 30-Nov-2001 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
31-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -4.92%
YoY- 16.03%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 30/11/00 30/11/99 CAGR
Revenue 18,013,000 16,645,800 15,621,200 14,558,700 13,968,800 14,314,600 6,671,800 -1.03%
PBT 1,562,400 987,100 1,523,600 2,241,300 2,392,600 1,972,300 -234,900 -
Tax -713,800 -595,600 -508,900 -210,700 -200,700 -222,300 234,900 -
NP 848,600 391,500 1,014,700 2,030,600 2,191,900 1,750,000 0 -100.00%
-
NP to SH 848,600 391,500 1,014,700 2,030,600 2,191,900 1,750,000 -329,000 -
-
Tax Rate 45.69% 60.34% 33.40% 9.40% 8.39% 11.27% - -
Total Cost 17,164,400 16,254,300 14,606,500 12,528,100 11,776,900 12,564,600 6,671,800 -0.98%
-
Net Worth 14,607,406 15,032,470 14,883,080 15,553,278 0 15,237,281 13,272,103 -0.10%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 30/11/00 30/11/99 CAGR
Div 532,482 334,074 280,295 - 93,064 - 154,479 -1.29%
Div Payout % 62.75% 85.33% 27.62% - 4.25% - 0.00% -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 30/11/00 30/11/99 CAGR
Net Worth 14,607,406 15,032,470 14,883,080 15,553,278 0 15,237,281 13,272,103 -0.10%
NOSH 3,148,148 3,105,882 3,113,615 3,110,655 3,111,926 3,109,649 3,115,517 -0.01%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 30/11/00 30/11/99 CAGR
NP Margin 4.71% 2.35% 6.50% 13.95% 15.69% 12.23% 0.00% -
ROE 5.81% 2.60% 6.82% 13.06% 0.00% 11.48% -2.48% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 30/11/00 30/11/99 CAGR
RPS 572.18 535.94 501.71 468.03 448.88 460.33 214.15 -1.02%
EPS 26.96 12.61 32.59 65.28 70.44 56.28 -10.56 -
DPS 17.00 10.80 9.00 0.00 2.99 0.00 4.96 -1.28%
NAPS 4.64 4.84 4.78 5.00 0.00 4.90 4.26 -0.08%
Adjusted Per Share Value based on latest NOSH - 3,110,655
30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 30/11/00 30/11/99 CAGR
RPS 309.88 286.36 268.73 250.45 240.30 246.25 114.77 -1.03%
EPS 14.60 6.73 17.46 34.93 37.71 30.11 -5.66 -
DPS 9.16 5.75 4.82 0.00 1.60 0.00 2.66 -1.29%
NAPS 2.5129 2.586 2.5603 2.6756 0.00 2.6213 2.2832 -0.10%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 30/11/00 30/11/99 CAGR
Date 30/11/04 28/11/03 29/11/02 - - - - -
Price 11.30 9.05 8.80 0.00 0.00 0.00 0.00 -
P/RPS 1.97 1.69 1.75 0.00 0.00 0.00 0.00 -100.00%
P/EPS 41.92 71.80 27.00 0.00 0.00 0.00 0.00 -100.00%
EY 2.39 1.39 3.70 0.00 0.00 0.00 0.00 -100.00%
DY 1.50 1.19 1.02 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.44 1.87 1.84 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 30/11/00 30/11/99 CAGR
Date 26/01/05 27/01/04 28/01/03 31/01/02 - - - -
Price 10.80 9.50 9.60 0.00 0.00 0.00 0.00 -
P/RPS 1.89 1.77 1.91 0.00 0.00 0.00 0.00 -100.00%
P/EPS 40.07 75.37 29.46 0.00 0.00 0.00 0.00 -100.00%
EY 2.50 1.33 3.39 0.00 0.00 0.00 0.00 -100.00%
DY 1.57 1.14 0.94 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.33 1.96 2.01 0.00 0.00 0.00 0.00 -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
Post a Comment