[TENAGA] YoY TTM Result on 30-Nov-2004 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

26-Jan-2005

Admission Sponsor

Sponsor

Financial Year

31-Aug-2005

Quarter

30-Nov-2004 [#1]

Profit Trend

QoQ- 4.29%

YoY- 116.76%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
TTM Result
Revenue	23,927,000	21,074,500	19,344,100	18,013,000	16,645,800	15,621,200	14,558,700	8.62%
YoY %	13.54%	8.95%	7.39%	8.21%	6.56%	7.30%	-	-
Horiz. %	164.35%	144.76%	132.87%	123.73%	114.34%	107.30%	100.00%	-
PBT	5,072,300	3,346,800	2,350,000	1,562,400	987,100	1,523,600	2,241,300	14.57%
YoY %	51.56%	42.42%	50.41%	58.28%	-35.21%	-32.02%	-	-
Horiz. %	226.31%	149.32%	104.85%	69.71%	44.04%	67.98%	100.00%	-
Tax	-735,600	-541,800	-472,300	-713,800	-595,600	-508,900	-210,700	23.15%
YoY %	-35.77%	-14.72%	33.83%	-19.85%	-17.04%	-141.53%	-	-
Horiz. %	349.12%	257.14%	224.16%	338.78%	282.68%	241.53%	100.00%	-
NP	4,336,700	2,805,000	1,877,700	848,600	391,500	1,014,700	2,030,600	13.47%
YoY %	54.61%	49.38%	121.27%	116.76%	-61.42%	-50.03%	-	-
Horiz. %	213.57%	138.14%	92.47%	41.79%	19.28%	49.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,329,800	2,777,500	1,867,100	848,600	391,500	1,014,700	2,030,600	13.44%
YoY %	55.89%	48.76%	120.02%	116.76%	-61.42%	-50.03%	-	-
Horiz. %	213.23%	136.78%	91.95%	41.79%	19.28%	49.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.50%	16.19%	20.10%	45.69%	60.34%	33.40%	9.40%	-
YoY %	-10.44%	-19.45%	-56.01%	-24.28%	80.66%	255.32%	-	-
Horiz. %	154.26%	172.23%	213.83%	486.06%	641.91%	355.32%	100.00%	-
Total Cost	19,590,300	18,269,500	17,466,400	17,164,400	16,254,300	14,606,500	12,528,100	7.73%
YoY %	7.23%	4.60%	1.76%	5.60%	11.28%	16.59%	-	-
Horiz. %	156.37%	145.83%	139.42%	137.01%	129.74%	116.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,558,792	21,341,906	16,140,920	14,607,406	15,032,470	14,883,080	15,553,278	8.62%
YoY %	19.76%	32.22%	10.50%	-2.83%	1.00%	-4.31%	-	-
Horiz. %	164.33%	137.22%	103.78%	93.92%	96.65%	95.69%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Dividend
Div	1,565,627	489,031	615,138	532,482	334,074	280,295	-	-
YoY %	220.15%	-20.50%	15.52%	59.39%	19.19%	0.00%	-	-
Horiz. %	558.56%	174.47%	219.46%	189.97%	119.19%	100.00%	-	-
Div Payout %	36.16%	17.61%	32.95%	62.75%	85.33%	27.62%	-	-
YoY %	105.34%	-46.56%	-47.49%	-26.46%	208.94%	0.00%	-	-
Horiz. %	130.92%	63.76%	119.30%	227.19%	308.94%	100.00%	-	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Equity
Net Worth	25,558,792	21,341,906	16,140,920	14,607,406	15,032,470	14,883,080	15,553,278	8.62%
YoY %	19.76%	32.22%	10.50%	-2.83%	1.00%	-4.31%	-	-
Horiz. %	164.33%	137.22%	103.78%	93.92%	96.65%	95.69%	100.00%	-
NOSH	4,331,998	4,184,687	3,228,184	3,148,148	3,105,882	3,113,615	3,110,655	5.67%
YoY %	3.52%	29.63%	2.54%	1.36%	-0.25%	0.10%	-	-
Horiz. %	139.26%	134.53%	103.78%	101.21%	99.85%	100.10%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Ratio Analysis
NP Margin	18.12%	13.31%	9.71%	4.71%	2.35%	6.50%	13.95%	-
YoY %	36.14%	37.08%	106.16%	100.43%	-63.85%	-53.41%	-	-
Horiz. %	129.89%	95.41%	69.61%	33.76%	16.85%	46.59%	100.00%	-
ROE	16.94%	13.01%	11.57%	5.81%	2.60%	6.82%	13.06%	-
YoY %	30.21%	12.45%	99.14%	123.46%	-61.88%	-47.78%	-	-
Horiz. %	129.71%	99.62%	88.59%	44.49%	19.91%	52.22%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Per Share
RPS	552.33	503.61	599.23	572.18	535.94	501.71	468.03	2.79%
YoY %	9.67%	-15.96%	4.73%	6.76%	6.82%	7.20%	-	-
Horiz. %	118.01%	107.60%	128.03%	122.25%	114.51%	107.20%	100.00%	-
EPS	99.95	66.37	57.84	26.96	12.61	32.59	65.28	7.35%
YoY %	50.60%	14.75%	114.54%	113.80%	-61.31%	-50.08%	-	-
Horiz. %	153.11%	101.67%	88.60%	41.30%	19.32%	49.92%	100.00%	-
DPS	36.30	11.69	19.20	17.00	10.80	9.00	0.00	-
YoY %	210.52%	-39.11%	12.94%	57.41%	20.00%	0.00%	-	-
Horiz. %	403.33%	129.89%	213.33%	188.89%	120.00%	100.00%	-	-
NAPS	5.90	5.10	5.00	4.64	4.84	4.78	5.00	2.79%
YoY %	15.69%	2.00%	7.76%	-4.13%	1.26%	-4.40%	-	-
Horiz. %	118.00%	102.00%	100.00%	92.80%	96.80%	95.60%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Adjusted Per Share Value based on latest NOSH - 3,148,148
RPS	412.75	363.55	333.70	310.73	287.15	269.47	251.15	8.62%
YoY %	13.53%	8.95%	7.39%	8.21%	6.56%	7.29%	-	-
Horiz. %	164.34%	144.75%	132.87%	123.72%	114.33%	107.29%	100.00%	-
EPS	74.69	47.91	32.21	14.64	6.75	17.50	35.03	13.44%
YoY %	55.90%	48.74%	120.01%	116.89%	-61.43%	-50.04%	-	-
Horiz. %	213.22%	136.77%	91.95%	41.79%	19.27%	49.96%	100.00%	-
DPS	27.01	8.44	10.61	9.19	5.76	4.84	0.00	-
YoY %	220.02%	-20.45%	15.45%	59.55%	19.01%	0.00%	-	-
Horiz. %	558.06%	174.38%	219.21%	189.88%	119.01%	100.00%	-	-
NAPS	4.409	3.6816	2.7844	2.5199	2.5932	2.5674	2.683	8.62%
YoY %	19.76%	32.22%	10.50%	-2.83%	1.00%	-4.31%	-	-
Horiz. %	164.33%	137.22%	103.78%	93.92%	96.65%	95.69%	100.00%	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	29/11/02	-	-
Price	9.25	11.00	9.80	11.30	9.05	8.80	0.00	-
P/RPS	1.67	2.18	1.64	1.97	1.69	1.75	0.00	-
YoY %	-23.39%	32.93%	-16.75%	16.57%	-3.43%	0.00%	-	-
Horiz. %	95.43%	124.57%	93.71%	112.57%	96.57%	100.00%	-	-
P/EPS	9.25	16.57	16.94	41.92	71.80	27.00	0.00	-
YoY %	-44.18%	-2.18%	-59.59%	-41.62%	165.93%	0.00%	-	-
Horiz. %	34.26%	61.37%	62.74%	155.26%	265.93%	100.00%	-	-
EY	10.81	6.03	5.90	2.39	1.39	3.70	0.00	-
YoY %	79.27%	2.20%	146.86%	71.94%	-62.43%	0.00%	-	-
Horiz. %	292.16%	162.97%	159.46%	64.59%	37.57%	100.00%	-	-
DY	3.92	1.06	1.96	1.50	1.19	1.02	0.00	-
YoY %	269.81%	-45.92%	30.67%	26.05%	16.67%	0.00%	-	-
Horiz. %	384.31%	103.92%	192.16%	147.06%	116.67%	100.00%	-	-
P/NAPS	1.57	2.16	1.96	2.44	1.87	1.84	0.00	-
YoY %	-27.31%	10.20%	-19.67%	30.48%	1.63%	0.00%	-	-
Horiz. %	85.33%	117.39%	106.52%	132.61%	101.63%	100.00%	-	-

	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	30/11/02	30/11/01	CAGR
Price Multiplier on Announcement Date
Date	15/01/08	25/01/07	25/01/06	26/01/05	27/01/04	28/01/03	31/01/02	-
Price	6.37	12.20	10.50	10.80	9.50	9.60	0.00	-
P/RPS	1.15	2.42	1.75	1.89	1.77	1.91	0.00	-
YoY %	-52.48%	38.29%	-7.41%	6.78%	-7.33%	0.00%	-	-
Horiz. %	60.21%	126.70%	91.62%	98.95%	92.67%	100.00%	-	-
P/EPS	6.37	18.38	18.15	40.07	75.37	29.46	0.00	-
YoY %	-65.34%	1.27%	-54.70%	-46.84%	155.84%	0.00%	-	-
Horiz. %	21.62%	62.39%	61.61%	136.01%	255.84%	100.00%	-	-
EY	15.69	5.44	5.51	2.50	1.33	3.39	0.00	-
YoY %	188.42%	-1.27%	120.40%	87.97%	-60.77%	0.00%	-	-
Horiz. %	462.83%	160.47%	162.54%	73.75%	39.23%	100.00%	-	-
DY	5.70	0.96	1.83	1.57	1.14	0.94	0.00	-
YoY %	493.75%	-47.54%	16.56%	37.72%	21.28%	0.00%	-	-
Horiz. %	606.38%	102.13%	194.68%	167.02%	121.28%	100.00%	-	-
P/NAPS	1.08	2.39	2.10	2.33	1.96	2.01	0.00	-
YoY %	-54.81%	13.81%	-9.87%	18.88%	-2.49%	0.00%	-	-
Horiz. %	53.73%	118.91%	104.48%	115.92%	97.51%	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