[TENAGA] YoY TTM Result on 30-Nov-2007 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

15-Jan-2008

Admission Sponsor

Sponsor

Financial Year

31-Aug-2008

Quarter

30-Nov-2007 [#1]

Profit Trend

QoQ- 6.62%

YoY- 55.89%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
TTM Result
Revenue	30,913,800	28,709,300	26,127,600	23,927,000	21,074,500	19,344,100	18,013,000	9.41%
YoY %	7.68%	9.88%	9.20%	13.54%	8.95%	7.39%	-	-
Horiz. %	171.62%	159.38%	145.05%	132.83%	117.00%	107.39%	100.00%	-
PBT	4,252,200	3,288,900	608,500	5,072,300	3,346,800	2,350,000	1,562,400	18.15%
YoY %	29.29%	440.49%	-88.00%	51.56%	42.42%	50.41%	-	-
Horiz. %	272.16%	210.50%	38.95%	324.65%	214.21%	150.41%	100.00%	-
Tax	-867,100	-797,700	-465,700	-735,600	-541,800	-472,300	-713,800	3.29%
YoY %	-8.70%	-71.29%	36.69%	-35.77%	-14.72%	33.83%	-	-
Horiz. %	121.48%	111.75%	65.24%	103.05%	75.90%	66.17%	100.00%	-
NP	3,385,100	2,491,200	142,800	4,336,700	2,805,000	1,877,700	848,600	25.92%
YoY %	35.88%	1,644.54%	-96.71%	54.61%	49.38%	121.27%	-	-
Horiz. %	398.90%	293.57%	16.83%	511.04%	330.54%	221.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,378,900	2,568,300	135,000	4,329,800	2,777,500	1,867,100	848,600	25.88%
YoY %	31.56%	1,802.44%	-96.88%	55.89%	48.76%	120.02%	-	-
Horiz. %	398.17%	302.65%	15.91%	510.23%	327.30%	220.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.39%	24.25%	76.53%	14.50%	16.19%	20.10%	45.69%	-
YoY %	-15.92%	-68.31%	427.79%	-10.44%	-19.45%	-56.01%	-	-
Horiz. %	44.63%	53.08%	167.50%	31.74%	35.43%	43.99%	100.00%	-
Total Cost	27,528,700	26,218,100	25,984,800	19,590,300	18,269,500	17,466,400	17,164,400	8.18%
YoY %	5.00%	0.90%	32.64%	7.23%	4.60%	1.76%	-	-
Horiz. %	160.38%	152.75%	151.39%	114.13%	106.44%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,113,554	26,386,463	24,629,826	25,558,792	21,341,906	16,140,920	14,607,406	10.16%
YoY %	-1.03%	7.13%	-3.63%	19.76%	32.22%	10.50%	-	-
Horiz. %	178.77%	180.64%	168.61%	174.97%	146.10%	110.50%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Dividend
Div	1,129,233	770,363	866,483	1,565,627	489,031	615,138	532,482	13.34%
YoY %	46.58%	-11.09%	-44.66%	220.15%	-20.50%	15.52%	-	-
Horiz. %	212.07%	144.67%	162.73%	294.02%	91.84%	115.52%	100.00%	-
Div Payout %	33.42%	30.00%	641.84%	36.16%	17.61%	32.95%	62.75%	-
YoY %	11.40%	-95.33%	1,675.00%	105.34%	-46.56%	-47.49%	-	-
Horiz. %	53.26%	47.81%	1,022.85%	57.63%	28.06%	52.51%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Equity
Net Worth	26,113,554	26,386,463	24,629,826	25,558,792	21,341,906	16,140,920	14,607,406	10.16%
YoY %	-1.03%	7.13%	-3.63%	19.76%	32.22%	10.50%	-	-
Horiz. %	178.77%	180.64%	168.61%	174.97%	146.10%	110.50%	100.00%	-
NOSH	4,352,259	4,338,451	4,334,710	4,331,998	4,184,687	3,228,184	3,148,148	5.54%
YoY %	0.32%	0.09%	0.06%	3.52%	29.63%	2.54%	-	-
Horiz. %	138.25%	137.81%	137.69%	137.60%	132.93%	102.54%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Ratio Analysis
NP Margin	10.95%	8.68%	0.55%	18.12%	13.31%	9.71%	4.71%	-
YoY %	26.15%	1,478.18%	-96.96%	36.14%	37.08%	106.16%	-	-
Horiz. %	232.48%	184.29%	11.68%	384.71%	282.59%	206.16%	100.00%	-
ROE	12.94%	9.73%	0.55%	16.94%	13.01%	11.57%	5.81%	-
YoY %	32.99%	1,669.09%	-96.75%	30.21%	12.45%	99.14%	-	-
Horiz. %	222.72%	167.47%	9.47%	291.57%	223.92%	199.14%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Per Share
RPS	710.29	661.74	602.75	552.33	503.61	599.23	572.18	3.66%
YoY %	7.34%	9.79%	9.13%	9.67%	-15.96%	4.73%	-	-
Horiz. %	124.14%	115.65%	105.34%	96.53%	88.02%	104.73%	100.00%	-
EPS	77.64	59.20	3.11	99.95	66.37	57.84	26.96	19.26%
YoY %	31.15%	1,803.54%	-96.89%	50.60%	14.75%	114.54%	-	-
Horiz. %	287.98%	219.58%	11.54%	370.73%	246.18%	214.54%	100.00%	-
DPS	26.00	17.77	20.00	36.30	11.69	19.20	17.00	7.33%
YoY %	46.31%	-11.15%	-44.90%	210.52%	-39.11%	12.94%	-	-
Horiz. %	152.94%	104.53%	117.65%	213.53%	68.76%	112.94%	100.00%	-
NAPS	6.00	6.082	5.682	5.90	5.10	5.00	4.64	4.37%
YoY %	-1.35%	7.04%	-3.69%	15.69%	2.00%	7.76%	-	-
Horiz. %	129.31%	131.08%	122.46%	127.16%	109.91%	107.76%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Adjusted Per Share Value based on latest NOSH - 4,331,998
RPS	531.81	493.89	449.47	411.62	362.54	332.78	309.88	9.41%
YoY %	7.68%	9.88%	9.20%	13.54%	8.94%	7.39%	-	-
Horiz. %	171.62%	159.38%	145.05%	132.83%	116.99%	107.39%	100.00%	-
EPS	58.13	44.18	2.32	74.49	47.78	32.12	14.60	25.88%
YoY %	31.58%	1,804.31%	-96.89%	55.90%	48.75%	120.00%	-	-
Horiz. %	398.15%	302.60%	15.89%	510.21%	327.26%	220.00%	100.00%	-
DPS	19.43	13.25	14.91	26.93	8.41	10.58	9.16	13.34%
YoY %	46.64%	-11.13%	-44.63%	220.21%	-20.51%	15.50%	-	-
Horiz. %	212.12%	144.65%	162.77%	294.00%	91.81%	115.50%	100.00%	-
NAPS	4.4923	4.5393	4.2371	4.3969	3.6714	2.7767	2.5129	10.16%
YoY %	-1.04%	7.13%	-3.63%	19.76%	32.22%	10.50%	-	-
Horiz. %	178.77%	180.64%	168.61%	174.97%	146.10%	110.50%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/10	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	-
Price	5.44	5.39	3.78	9.25	11.00	9.80	11.30	-
P/RPS	0.77	0.81	0.63	1.67	2.18	1.64	1.97	-14.48%
YoY %	-4.94%	28.57%	-62.28%	-23.39%	32.93%	-16.75%	-	-
Horiz. %	39.09%	41.12%	31.98%	84.77%	110.66%	83.25%	100.00%	-
P/EPS	7.01	9.10	121.37	9.25	16.57	16.94	41.92	-25.76%
YoY %	-22.97%	-92.50%	1,212.11%	-44.18%	-2.18%	-59.59%	-	-
Horiz. %	16.72%	21.71%	289.53%	22.07%	39.53%	40.41%	100.00%	-
EY	14.27	10.98	0.82	10.81	6.03	5.90	2.39	34.67%
YoY %	29.96%	1,239.02%	-92.41%	79.27%	2.20%	146.86%	-	-
Horiz. %	597.07%	459.41%	34.31%	452.30%	252.30%	246.86%	100.00%	-
DY	4.78	3.30	5.29	3.92	1.06	1.96	1.50	21.29%
YoY %	44.85%	-37.62%	34.95%	269.81%	-45.92%	30.67%	-	-
Horiz. %	318.67%	220.00%	352.67%	261.33%	70.67%	130.67%	100.00%	-
P/NAPS	0.91	0.89	0.67	1.57	2.16	1.96	2.44	-15.15%
YoY %	2.25%	32.84%	-57.32%	-27.31%	10.20%	-19.67%	-	-
Horiz. %	37.30%	36.48%	27.46%	64.34%	88.52%	80.33%	100.00%	-

	30/11/10	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	CAGR
Price Multiplier on Announcement Date
Date	19/01/11	20/01/10	19/01/09	15/01/08	25/01/07	25/01/06	26/01/05	-
Price	6.49	5.22	3.87	6.37	12.20	10.50	10.80	-
P/RPS	0.91	0.79	0.64	1.15	2.42	1.75	1.89	-11.46%
YoY %	15.19%	23.44%	-44.35%	-52.48%	38.29%	-7.41%	-	-
Horiz. %	48.15%	41.80%	33.86%	60.85%	128.04%	92.59%	100.00%	-
P/EPS	8.36	8.82	124.26	6.37	18.38	18.15	40.07	-22.97%
YoY %	-5.22%	-92.90%	1,850.71%	-65.34%	1.27%	-54.70%	-	-
Horiz. %	20.86%	22.01%	310.11%	15.90%	45.87%	45.30%	100.00%	-
EY	11.96	11.34	0.80	15.69	5.44	5.51	2.50	29.79%
YoY %	5.47%	1,317.50%	-94.90%	188.42%	-1.27%	120.40%	-	-
Horiz. %	478.40%	453.60%	32.00%	627.60%	217.60%	220.40%	100.00%	-
DY	4.01	3.40	5.17	5.70	0.96	1.83	1.57	16.90%
YoY %	17.94%	-34.24%	-9.30%	493.75%	-47.54%	16.56%	-	-
Horiz. %	255.41%	216.56%	329.30%	363.06%	61.15%	116.56%	100.00%	-
P/NAPS	1.08	0.86	0.68	1.08	2.39	2.10	2.33	-12.02%
YoY %	25.58%	26.47%	-37.04%	-54.81%	13.81%	-9.87%	-	-
Horiz. %	46.35%	36.91%	29.18%	46.35%	102.58%	90.13%	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