[TENAGA] YoY TTM Result on 31-Aug-2005 [#4]

Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-Aug-2005 [#4]
Profit Trend
QoQ- -3.24%
YoY- 57.31%
Quarter Report
View:
Show?
TTM Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 24,921,300 23,320,400 20,384,200 18,977,500 17,712,100 16,457,800 15,375,100 8.37%
PBT 3,025,200 4,765,900 2,756,800 1,818,900 1,482,700 1,648,500 1,513,500 12.22%
Tax -424,800 -698,300 -595,100 -537,200 -669,000 -567,400 -558,000 -4.43%
NP 2,600,400 4,067,600 2,161,700 1,281,700 813,700 1,081,100 955,500 18.14%
-
NP to SH 2,594,000 4,061,100 2,126,900 1,280,000 813,700 1,081,100 955,500 18.09%
-
Tax Rate 14.04% 14.65% 21.59% 29.53% 45.12% 34.42% 36.87% -
Total Cost 22,320,900 19,252,800 18,222,500 17,695,800 16,898,400 15,376,700 14,419,600 7.54%
-
Net Worth 25,647,288 23,982,929 19,153,735 12,822,875 14,420,224 12,439,694 15,591,666 8.64%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 866,483 1,565,627 489,031 615,138 532,482 334,074 280,295 20.67%
Div Payout % 33.40% 38.55% 22.99% 48.06% 65.44% 30.90% 29.33% -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 25,647,288 23,982,929 19,153,735 12,822,875 14,420,224 12,439,694 15,591,666 8.64%
NOSH 4,332,312 4,329,048 4,075,262 3,205,718 3,134,831 3,109,923 3,118,333 5.62%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 10.43% 17.44% 10.60% 6.75% 4.59% 6.57% 6.21% -
ROE 10.11% 16.93% 11.10% 9.98% 5.64% 8.69% 6.13% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 575.24 538.70 500.19 591.99 565.01 529.20 493.06 2.60%
EPS 59.88 93.81 52.19 39.93 25.96 34.76 30.64 11.80%
DPS 20.00 36.17 12.00 19.20 17.00 10.80 9.00 14.22%
NAPS 5.92 5.54 4.70 4.00 4.60 4.00 5.00 2.85%
Adjusted Per Share Value based on latest NOSH - 3,205,718
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 429.91 402.29 351.64 327.37 305.54 283.91 265.23 8.37%
EPS 44.75 70.06 36.69 22.08 14.04 18.65 16.48 18.09%
DPS 14.95 27.01 8.44 10.61 9.19 5.76 4.84 20.65%
NAPS 4.4243 4.1372 3.3041 2.212 2.4876 2.1459 2.6896 8.64%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 30/08/02 -
Price 5.06 9.95 9.15 11.00 10.00 9.00 9.85 -
P/RPS 0.88 1.85 1.83 1.86 1.77 1.70 2.00 -12.77%
P/EPS 8.45 10.61 17.53 27.55 38.53 25.89 32.15 -19.94%
EY 11.83 9.43 5.70 3.63 2.60 3.86 3.11 24.91%
DY 3.95 3.63 1.31 1.75 1.70 1.20 0.91 27.69%
P/NAPS 0.85 1.80 1.95 2.75 2.17 2.25 1.97 -13.06%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 16/10/08 25/10/07 12/10/06 25/10/05 27/10/04 28/10/03 30/10/02 -
Price 4.22 9.45 9.85 10.30 10.70 9.25 8.95 -
P/RPS 0.73 1.75 1.97 1.74 1.89 1.75 1.82 -14.11%
P/EPS 7.05 10.07 18.87 25.80 41.22 26.61 29.21 -21.07%
EY 14.19 9.93 5.30 3.88 2.43 3.76 3.42 26.73%
DY 4.74 3.83 1.22 1.86 1.59 1.17 1.01 29.36%
P/NAPS 0.71 1.71 2.10 2.58 2.33 2.31 1.79 -14.27%

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