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

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
View:
Show?
TTM Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 30,913,800 28,709,300 26,127,600 23,927,000 21,074,500 19,344,100 18,013,000 9.41%
PBT 4,252,200 3,288,900 608,500 5,072,300 3,346,800 2,350,000 1,562,400 18.15%
Tax -867,100 -797,700 -465,700 -735,600 -541,800 -472,300 -713,800 3.29%
NP 3,385,100 2,491,200 142,800 4,336,700 2,805,000 1,877,700 848,600 25.92%
-
NP to SH 3,378,900 2,568,300 135,000 4,329,800 2,777,500 1,867,100 848,600 25.88%
-
Tax Rate 20.39% 24.25% 76.53% 14.50% 16.19% 20.10% 45.69% -
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%
-
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%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 1,129,233 770,363 866,483 1,565,627 489,031 615,138 532,482 13.34%
Div Payout % 33.42% 30.00% 641.84% 36.16% 17.61% 32.95% 62.75% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
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%
NOSH 4,352,259 4,338,451 4,334,710 4,331,998 4,184,687 3,228,184 3,148,148 5.54%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 10.95% 8.68% 0.55% 18.12% 13.31% 9.71% 4.71% -
ROE 12.94% 9.73% 0.55% 16.94% 13.01% 11.57% 5.81% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 710.29 661.74 602.75 552.33 503.61 599.23 572.18 3.66%
EPS 77.64 59.20 3.11 99.95 66.37 57.84 26.96 19.26%
DPS 26.00 17.77 20.00 36.30 11.69 19.20 17.00 7.33%
NAPS 6.00 6.082 5.682 5.90 5.10 5.00 4.64 4.37%
Adjusted Per Share Value based on latest NOSH - 4,331,998
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 533.28 495.25 450.71 412.75 363.55 333.70 310.73 9.41%
EPS 58.29 44.30 2.33 74.69 47.91 32.21 14.64 25.88%
DPS 19.48 13.29 14.95 27.01 8.44 10.61 9.19 13.33%
NAPS 4.5047 4.5518 4.2488 4.409 3.6816 2.7844 2.5199 10.16%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
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%
P/EPS 7.01 9.10 121.37 9.25 16.57 16.94 41.92 -25.76%
EY 14.27 10.98 0.82 10.81 6.03 5.90 2.39 34.67%
DY 4.78 3.30 5.29 3.92 1.06 1.96 1.50 21.29%
P/NAPS 0.91 0.89 0.67 1.57 2.16 1.96 2.44 -15.15%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
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%
P/EPS 8.36 8.82 124.26 6.37 18.38 18.15 40.07 -22.97%
EY 11.96 11.34 0.80 15.69 5.44 5.51 2.50 29.79%
DY 4.01 3.40 5.17 5.70 0.96 1.83 1.57 16.90%
P/NAPS 1.08 0.86 0.68 1.08 2.39 2.10 2.33 -12.02%

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