[TENAGA] YoY TTM Result on 31-Aug-2007 [#4]

Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- -12.27%
YoY- 90.94%
Quarter Report
View:
Show?
TTM Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 30,520,900 28,785,600 24,921,300 23,320,400 20,384,200 18,977,500 17,712,100 9.48%
PBT 4,222,900 1,543,100 3,025,200 4,765,900 2,756,800 1,818,900 1,482,700 19.04%
Tax -858,800 -690,100 -424,800 -698,300 -595,100 -537,200 -669,000 4.24%
NP 3,364,100 853,000 2,600,400 4,067,600 2,161,700 1,281,700 813,700 26.67%
-
NP to SH 3,368,700 917,900 2,594,000 4,061,100 2,126,900 1,280,000 813,700 26.70%
-
Tax Rate 20.34% 44.72% 14.04% 14.65% 21.59% 29.53% 45.12% -
Total Cost 27,156,800 27,932,600 22,320,900 19,252,800 18,222,500 17,695,800 16,898,400 8.22%
-
Net Worth 26,067,115 25,993,213 25,647,288 23,982,929 19,153,735 12,822,875 14,420,224 10.36%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 1,129,233 770,363 866,483 1,565,627 489,031 615,138 532,482 13.34%
Div Payout % 33.52% 83.93% 33.40% 38.55% 22.99% 48.06% 65.44% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 26,067,115 25,993,213 25,647,288 23,982,929 19,153,735 12,822,875 14,420,224 10.36%
NOSH 4,344,519 4,335,092 4,332,312 4,329,048 4,075,262 3,205,718 3,134,831 5.58%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 11.02% 2.96% 10.43% 17.44% 10.60% 6.75% 4.59% -
ROE 12.92% 3.53% 10.11% 16.93% 11.10% 9.98% 5.64% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 702.52 664.01 575.24 538.70 500.19 591.99 565.01 3.69%
EPS 77.54 21.17 59.88 93.81 52.19 39.93 25.96 19.99%
DPS 26.00 17.77 20.00 36.17 12.00 19.20 17.00 7.33%
NAPS 6.00 5.996 5.92 5.54 4.70 4.00 4.60 4.52%
Adjusted Per Share Value based on latest NOSH - 4,329,048
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 525.05 495.20 428.72 401.18 350.67 326.47 304.70 9.48%
EPS 57.95 15.79 44.62 69.86 36.59 22.02 14.00 26.69%
DPS 19.43 13.25 14.91 26.93 8.41 10.58 9.16 13.34%
NAPS 4.4843 4.4716 4.4121 4.1258 3.295 2.2059 2.4807 10.36%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 -
Price 5.67 5.13 5.06 9.95 9.15 11.00 10.00 -
P/RPS 0.81 0.77 0.88 1.85 1.83 1.86 1.77 -12.21%
P/EPS 7.31 24.23 8.45 10.61 17.53 27.55 38.53 -24.18%
EY 13.68 4.13 11.83 9.43 5.70 3.63 2.60 31.86%
DY 4.59 3.46 3.95 3.63 1.31 1.75 1.70 17.99%
P/NAPS 0.95 0.86 0.85 1.80 1.95 2.75 2.17 -12.85%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 28/10/10 26/10/09 16/10/08 25/10/07 12/10/06 25/10/05 27/10/04 -
Price 5.68 5.43 4.22 9.45 9.85 10.30 10.70 -
P/RPS 0.81 0.82 0.73 1.75 1.97 1.74 1.89 -13.16%
P/EPS 7.33 25.65 7.05 10.07 18.87 25.80 41.22 -25.00%
EY 13.65 3.90 14.19 9.93 5.30 3.88 2.43 33.31%
DY 4.58 3.27 4.74 3.83 1.22 1.86 1.59 19.27%
P/NAPS 0.95 0.91 0.71 1.71 2.10 2.58 2.33 -13.88%

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