[TENAGA] YoY TTM Result on 31-Aug-2004 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 15.29%
YoY- -24.73%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 23,320,400 20,384,200 18,977,500 17,712,100 16,457,800 15,375,100 14,362,600 8.40%
PBT 4,765,900 2,756,800 1,818,900 1,482,700 1,648,500 1,513,500 2,223,600 13.54%
Tax -698,300 -595,100 -537,200 -669,000 -567,400 -558,000 -88,000 41.20%
NP 4,067,600 2,161,700 1,281,700 813,700 1,081,100 955,500 2,135,600 11.33%
-
NP to SH 4,061,100 2,126,900 1,280,000 813,700 1,081,100 955,500 2,135,600 11.30%
-
Tax Rate 14.65% 21.59% 29.53% 45.12% 34.42% 36.87% 3.96% -
Total Cost 19,252,800 18,222,500 17,695,800 16,898,400 15,376,700 14,419,600 12,227,000 7.85%
-
Net Worth 23,982,929 19,153,735 12,822,875 14,420,224 12,439,694 15,591,666 16,558,530 6.36%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div 1,565,627 489,031 615,138 532,482 334,074 280,295 - -
Div Payout % 38.55% 22.99% 48.06% 65.44% 30.90% 29.33% - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 23,982,929 19,153,735 12,822,875 14,420,224 12,439,694 15,591,666 16,558,530 6.36%
NOSH 4,329,048 4,075,262 3,205,718 3,134,831 3,109,923 3,118,333 3,118,367 5.61%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 17.44% 10.60% 6.75% 4.59% 6.57% 6.21% 14.87% -
ROE 16.93% 11.10% 9.98% 5.64% 8.69% 6.13% 12.90% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 538.70 500.19 591.99 565.01 529.20 493.06 460.58 2.64%
EPS 93.81 52.19 39.93 25.96 34.76 30.64 68.48 5.38%
DPS 36.17 12.00 19.20 17.00 10.80 9.00 0.00 -
NAPS 5.54 4.70 4.00 4.60 4.00 5.00 5.31 0.70%
Adjusted Per Share Value based on latest NOSH - 3,134,831
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 401.18 350.67 326.47 304.70 283.12 264.50 247.08 8.40%
EPS 69.86 36.59 22.02 14.00 18.60 16.44 36.74 11.29%
DPS 26.93 8.41 10.58 9.16 5.75 4.82 0.00 -
NAPS 4.1258 3.295 2.2059 2.4807 2.14 2.6822 2.8486 6.36%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 30/08/02 - -
Price 9.95 9.15 11.00 10.00 9.00 9.85 0.00 -
P/RPS 1.85 1.83 1.86 1.77 1.70 2.00 0.00 -
P/EPS 10.61 17.53 27.55 38.53 25.89 32.15 0.00 -
EY 9.43 5.70 3.63 2.60 3.86 3.11 0.00 -
DY 3.63 1.31 1.75 1.70 1.20 0.91 0.00 -
P/NAPS 1.80 1.95 2.75 2.17 2.25 1.97 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 25/10/07 12/10/06 25/10/05 27/10/04 28/10/03 30/10/02 29/10/01 -
Price 9.45 9.85 10.30 10.70 9.25 8.95 0.00 -
P/RPS 1.75 1.97 1.74 1.89 1.75 1.82 0.00 -
P/EPS 10.07 18.87 25.80 41.22 26.61 29.21 0.00 -
EY 9.93 5.30 3.88 2.43 3.76 3.42 0.00 -
DY 3.83 1.22 1.86 1.59 1.17 1.01 0.00 -
P/NAPS 1.71 2.10 2.58 2.33 2.31 1.79 0.00 -

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