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

Stock

[TENAGA] TENAGA NASIONAL BHD

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

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
TTM Result
Revenue	24,921,300	23,320,400	20,384,200	18,977,500	17,712,100	16,457,800	15,375,100	8.37%
YoY %	6.86%	14.40%	7.41%	7.14%	7.62%	7.04%	-	-
Horiz. %	162.09%	151.68%	132.58%	123.43%	115.20%	107.04%	100.00%	-
PBT	3,025,200	4,765,900	2,756,800	1,818,900	1,482,700	1,648,500	1,513,500	12.22%
YoY %	-36.52%	72.88%	51.56%	22.67%	-10.06%	8.92%	-	-
Horiz. %	199.88%	314.89%	182.15%	120.18%	97.96%	108.92%	100.00%	-
Tax	-424,800	-698,300	-595,100	-537,200	-669,000	-567,400	-558,000	-4.43%
YoY %	39.17%	-17.34%	-10.78%	19.70%	-17.91%	-1.68%	-	-
Horiz. %	76.13%	125.14%	106.65%	96.27%	119.89%	101.68%	100.00%	-
NP	2,600,400	4,067,600	2,161,700	1,281,700	813,700	1,081,100	955,500	18.14%
YoY %	-36.07%	88.17%	68.66%	57.52%	-24.73%	13.14%	-	-
Horiz. %	272.15%	425.70%	226.24%	134.14%	85.16%	113.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,594,000	4,061,100	2,126,900	1,280,000	813,700	1,081,100	955,500	18.09%
YoY %	-36.13%	90.94%	66.16%	57.31%	-24.73%	13.14%	-	-
Horiz. %	271.48%	425.02%	222.60%	133.96%	85.16%	113.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.04%	14.65%	21.59%	29.53%	45.12%	34.42%	36.87%	-
YoY %	-4.16%	-32.14%	-26.89%	-34.55%	31.09%	-6.64%	-	-
Horiz. %	38.08%	39.73%	58.56%	80.09%	122.38%	93.36%	100.00%	-
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%
YoY %	15.94%	5.65%	2.98%	4.72%	9.90%	6.64%	-	-
Horiz. %	154.80%	133.52%	126.37%	122.72%	117.19%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	6.94%	25.21%	49.37%	-11.08%	15.92%	-20.22%	-	-
Horiz. %	164.49%	153.82%	122.85%	82.24%	92.49%	79.78%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Dividend
Div	866,483	1,565,627	489,031	615,138	532,482	334,074	280,295	20.67%
YoY %	-44.66%	220.15%	-20.50%	15.52%	59.39%	19.19%	-	-
Horiz. %	309.13%	558.56%	174.47%	219.46%	189.97%	119.19%	100.00%	-
Div Payout %	33.40%	38.55%	22.99%	48.06%	65.44%	30.90%	29.33%	-
YoY %	-13.36%	67.68%	-52.16%	-26.56%	111.78%	5.35%	-	-
Horiz. %	113.88%	131.44%	78.38%	163.86%	223.12%	105.35%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Equity
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%
YoY %	6.94%	25.21%	49.37%	-11.08%	15.92%	-20.22%	-	-
Horiz. %	164.49%	153.82%	122.85%	82.24%	92.49%	79.78%	100.00%	-
NOSH	4,332,312	4,329,048	4,075,262	3,205,718	3,134,831	3,109,923	3,118,333	5.62%
YoY %	0.08%	6.23%	27.12%	2.26%	0.80%	-0.27%	-	-
Horiz. %	138.93%	138.83%	130.69%	102.80%	100.53%	99.73%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Ratio Analysis
NP Margin	10.43%	17.44%	10.60%	6.75%	4.59%	6.57%	6.21%	-
YoY %	-40.19%	64.53%	57.04%	47.06%	-30.14%	5.80%	-	-
Horiz. %	167.95%	280.84%	170.69%	108.70%	73.91%	105.80%	100.00%	-
ROE	10.11%	16.93%	11.10%	9.98%	5.64%	8.69%	6.13%	-
YoY %	-40.28%	52.52%	11.22%	76.95%	-35.10%	41.76%	-	-
Horiz. %	164.93%	276.18%	181.08%	162.81%	92.01%	141.76%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Per Share
RPS	575.24	538.70	500.19	591.99	565.01	529.20	493.06	2.60%
YoY %	6.78%	7.70%	-15.51%	4.78%	6.77%	7.33%	-	-
Horiz. %	116.67%	109.26%	101.45%	120.06%	114.59%	107.33%	100.00%	-
EPS	59.88	93.81	52.19	39.93	25.96	34.76	30.64	11.80%
YoY %	-36.17%	79.75%	30.70%	53.81%	-25.32%	13.45%	-	-
Horiz. %	195.43%	306.17%	170.33%	130.32%	84.73%	113.45%	100.00%	-
DPS	20.00	36.17	12.00	19.20	17.00	10.80	9.00	14.22%
YoY %	-44.71%	201.42%	-37.50%	12.94%	57.41%	20.00%	-	-
Horiz. %	222.22%	401.89%	133.33%	213.33%	188.89%	120.00%	100.00%	-
NAPS	5.92	5.54	4.70	4.00	4.60	4.00	5.00	2.85%
YoY %	6.86%	17.87%	17.50%	-13.04%	15.00%	-20.00%	-	-
Horiz. %	118.40%	110.80%	94.00%	80.00%	92.00%	80.00%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Adjusted Per Share Value based on latest NOSH - 3,205,718
RPS	428.72	401.18	350.67	326.47	304.70	283.12	264.50	8.37%
YoY %	6.86%	14.40%	7.41%	7.14%	7.62%	7.04%	-	-
Horiz. %	162.09%	151.67%	132.58%	123.43%	115.20%	107.04%	100.00%	-
EPS	44.62	69.86	36.59	22.02	14.00	18.60	16.44	18.08%
YoY %	-36.13%	90.93%	66.17%	57.29%	-24.73%	13.14%	-	-
Horiz. %	271.41%	424.94%	222.57%	133.94%	85.16%	113.14%	100.00%	-
DPS	14.91	26.93	8.41	10.58	9.16	5.75	4.82	20.68%
YoY %	-44.63%	220.21%	-20.51%	15.50%	59.30%	19.29%	-	-
Horiz. %	309.34%	558.71%	174.48%	219.50%	190.04%	119.29%	100.00%	-
NAPS	4.4121	4.1258	3.295	2.2059	2.4807	2.14	2.6822	8.64%
YoY %	6.94%	25.21%	49.37%	-11.08%	15.92%	-20.21%	-	-
Horiz. %	164.50%	153.82%	122.85%	82.24%	92.49%	79.79%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-52.43%	1.09%	-1.61%	5.08%	4.12%	-15.00%	-	-
Horiz. %	44.00%	92.50%	91.50%	93.00%	88.50%	85.00%	100.00%	-
P/EPS	8.45	10.61	17.53	27.55	38.53	25.89	32.15	-19.94%
YoY %	-20.36%	-39.48%	-36.37%	-28.50%	48.82%	-19.47%	-	-
Horiz. %	26.28%	33.00%	54.53%	85.69%	119.84%	80.53%	100.00%	-
EY	11.83	9.43	5.70	3.63	2.60	3.86	3.11	24.91%
YoY %	25.45%	65.44%	57.02%	39.62%	-32.64%	24.12%	-	-
Horiz. %	380.39%	303.22%	183.28%	116.72%	83.60%	124.12%	100.00%	-
DY	3.95	3.63	1.31	1.75	1.70	1.20	0.91	27.69%
YoY %	8.82%	177.10%	-25.14%	2.94%	41.67%	31.87%	-	-
Horiz. %	434.07%	398.90%	143.96%	192.31%	186.81%	131.87%	100.00%	-
P/NAPS	0.85	1.80	1.95	2.75	2.17	2.25	1.97	-13.06%
YoY %	-52.78%	-7.69%	-29.09%	26.73%	-3.56%	14.21%	-	-
Horiz. %	43.15%	91.37%	98.98%	139.59%	110.15%	114.21%	100.00%	-

	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	31/08/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-58.29%	-11.17%	13.22%	-7.94%	8.00%	-3.85%	-	-
Horiz. %	40.11%	96.15%	108.24%	95.60%	103.85%	96.15%	100.00%	-
P/EPS	7.05	10.07	18.87	25.80	41.22	26.61	29.21	-21.07%
YoY %	-29.99%	-46.63%	-26.86%	-37.41%	54.90%	-8.90%	-	-
Horiz. %	24.14%	34.47%	64.60%	88.33%	141.12%	91.10%	100.00%	-
EY	14.19	9.93	5.30	3.88	2.43	3.76	3.42	26.73%
YoY %	42.90%	87.36%	36.60%	59.67%	-35.37%	9.94%	-	-
Horiz. %	414.91%	290.35%	154.97%	113.45%	71.05%	109.94%	100.00%	-
DY	4.74	3.83	1.22	1.86	1.59	1.17	1.01	29.36%
YoY %	23.76%	213.93%	-34.41%	16.98%	35.90%	15.84%	-	-
Horiz. %	469.31%	379.21%	120.79%	184.16%	157.43%	115.84%	100.00%	-
P/NAPS	0.71	1.71	2.10	2.58	2.33	2.31	1.79	-14.27%
YoY %	-58.48%	-18.57%	-18.60%	10.73%	0.87%	29.05%	-	-
Horiz. %	39.66%	95.53%	117.32%	144.13%	130.17%	129.05%	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