[TENAGA] YoY TTM Result on 31-Aug-2008 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

16-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-Aug-2008

Quarter

31-Aug-2008 [#4]

Profit Trend

QoQ- -14.82%

YoY- -36.13%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
TTM Result
Revenue	32,241,200	30,520,900	28,785,600	24,921,300	23,320,400	20,384,200	18,977,500	9.23%
YoY %	5.64%	6.03%	15.51%	6.86%	14.40%	7.41%	-	-
Horiz. %	169.89%	160.83%	151.68%	131.32%	122.88%	107.41%	100.00%	-
PBT	992,600	4,222,900	1,543,100	3,025,200	4,765,900	2,756,800	1,818,900	-9.59%
YoY %	-76.49%	173.66%	-48.99%	-36.52%	72.88%	51.56%	-	-
Horiz. %	54.57%	232.17%	84.84%	166.32%	262.02%	151.56%	100.00%	-
Tax	-152,400	-858,800	-690,100	-424,800	-698,300	-595,100	-537,200	-18.93%
YoY %	82.25%	-24.45%	-62.45%	39.17%	-17.34%	-10.78%	-	-
Horiz. %	28.37%	159.87%	128.46%	79.08%	129.99%	110.78%	100.00%	-
NP	840,200	3,364,100	853,000	2,600,400	4,067,600	2,161,700	1,281,700	-6.79%
YoY %	-75.02%	294.38%	-67.20%	-36.07%	88.17%	68.66%	-	-
Horiz. %	65.55%	262.47%	66.55%	202.89%	317.36%	168.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	839,800	3,368,700	917,900	2,594,000	4,061,100	2,126,900	1,280,000	-6.78%
YoY %	-75.07%	267.00%	-64.61%	-36.13%	90.94%	66.16%	-	-
Horiz. %	65.61%	263.18%	71.71%	202.66%	317.27%	166.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.35%	20.34%	44.72%	14.04%	14.65%	21.59%	29.53%	-
YoY %	-24.53%	-54.52%	218.52%	-4.16%	-32.14%	-26.89%	-	-
Horiz. %	51.98%	68.88%	151.44%	47.54%	49.61%	73.11%	100.00%	-
Total Cost	31,401,000	27,156,800	27,932,600	22,320,900	19,252,800	18,222,500	17,695,800	10.02%
YoY %	15.63%	-2.78%	25.14%	15.94%	5.65%	2.98%	-	-
Horiz. %	177.45%	153.46%	157.85%	126.14%	108.80%	102.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	30,138,307	26,067,115	25,993,213	25,647,288	23,982,929	19,153,735	12,822,875	15.29%
YoY %	15.62%	0.28%	1.35%	6.94%	25.21%	49.37%	-	-
Horiz. %	235.04%	203.29%	202.71%	200.01%	187.03%	149.37%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Dividend
Div	199,742	1,129,233	770,363	866,483	1,565,627	489,031	615,138	-17.08%
YoY %	-82.31%	46.58%	-11.09%	-44.66%	220.15%	-20.50%	-	-
Horiz. %	32.47%	183.57%	125.23%	140.86%	254.52%	79.50%	100.00%	-
Div Payout %	23.78%	33.52%	83.93%	33.40%	38.55%	22.99%	48.06%	-
YoY %	-29.06%	-60.06%	151.29%	-13.36%	67.68%	-52.16%	-	-
Horiz. %	49.48%	69.75%	174.64%	69.50%	80.21%	47.84%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Equity
Net Worth	30,138,307	26,067,115	25,993,213	25,647,288	23,982,929	19,153,735	12,822,875	15.29%
YoY %	15.62%	0.28%	1.35%	6.94%	25.21%	49.37%	-	-
Horiz. %	235.04%	203.29%	202.71%	200.01%	187.03%	149.37%	100.00%	-
NOSH	5,448,979	4,344,519	4,335,092	4,332,312	4,329,048	4,075,262	3,205,718	9.23%
YoY %	25.42%	0.22%	0.06%	0.08%	6.23%	27.12%	-	-
Horiz. %	169.98%	135.52%	135.23%	135.14%	135.04%	127.12%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Ratio Analysis
NP Margin	2.61%	11.02%	2.96%	10.43%	17.44%	10.60%	6.75%	-
YoY %	-76.32%	272.30%	-71.62%	-40.19%	64.53%	57.04%	-	-
Horiz. %	38.67%	163.26%	43.85%	154.52%	258.37%	157.04%	100.00%	-
ROE	2.79%	12.92%	3.53%	10.11%	16.93%	11.10%	9.98%	-
YoY %	-78.41%	266.01%	-65.08%	-40.28%	52.52%	11.22%	-	-
Horiz. %	27.96%	129.46%	35.37%	101.30%	169.64%	111.22%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Per Share
RPS	591.69	702.52	664.01	575.24	538.70	500.19	591.99	-0.00%
YoY %	-15.78%	5.80%	15.43%	6.78%	7.70%	-15.51%	-	-
Horiz. %	99.95%	118.67%	112.17%	97.17%	91.00%	84.49%	100.00%	-
EPS	15.41	77.54	21.17	59.88	93.81	52.19	39.93	-14.66%
YoY %	-80.13%	266.27%	-64.65%	-36.17%	79.75%	30.70%	-	-
Horiz. %	38.59%	194.19%	53.02%	149.96%	234.94%	130.70%	100.00%	-
DPS	3.67	26.00	17.77	20.00	36.17	12.00	19.20	-24.09%
YoY %	-85.88%	46.31%	-11.15%	-44.71%	201.42%	-37.50%	-	-
Horiz. %	19.11%	135.42%	92.55%	104.17%	188.39%	62.50%	100.00%	-
NAPS	5.531	6.00	5.996	5.92	5.54	4.70	4.00	5.54%
YoY %	-7.82%	0.07%	1.28%	6.86%	17.87%	17.50%	-	-
Horiz. %	138.28%	150.00%	149.90%	148.00%	138.50%	117.50%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Adjusted Per Share Value based on latest NOSH - 4,332,312
RPS	556.18	526.50	496.57	429.91	402.29	351.64	327.37	9.23%
YoY %	5.64%	6.03%	15.51%	6.87%	14.40%	7.41%	-	-
Horiz. %	169.89%	160.83%	151.68%	131.32%	122.89%	107.41%	100.00%	-
EPS	14.49	58.11	15.83	44.75	70.06	36.69	22.08	-6.77%
YoY %	-75.06%	267.09%	-64.63%	-36.13%	90.95%	66.17%	-	-
Horiz. %	65.63%	263.18%	71.69%	202.67%	317.30%	166.17%	100.00%	-
DPS	3.45	19.48	13.29	14.95	27.01	8.44	10.61	-17.06%
YoY %	-82.29%	46.58%	-11.10%	-44.65%	220.02%	-20.45%	-	-
Horiz. %	32.52%	183.60%	125.26%	140.90%	254.57%	79.55%	100.00%	-
NAPS	5.199	4.4967	4.484	4.4243	4.1372	3.3041	2.212	15.29%
YoY %	15.62%	0.28%	1.35%	6.94%	25.21%	49.37%	-	-
Horiz. %	235.04%	203.29%	202.71%	200.01%	187.03%	149.37%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/08/11	30/08/10	28/08/09	29/08/08	31/08/07	31/08/06	31/08/05	-
Price	5.25	5.67	5.13	5.06	9.95	9.15	11.00	-
P/RPS	0.89	0.81	0.77	0.88	1.85	1.83	1.86	-11.55%
YoY %	9.88%	5.19%	-12.50%	-52.43%	1.09%	-1.61%	-	-
Horiz. %	47.85%	43.55%	41.40%	47.31%	99.46%	98.39%	100.00%	-
P/EPS	34.06	7.31	24.23	8.45	10.61	17.53	27.55	3.59%
YoY %	365.94%	-69.83%	186.75%	-20.36%	-39.48%	-36.37%	-	-
Horiz. %	123.63%	26.53%	87.95%	30.67%	38.51%	63.63%	100.00%	-
EY	2.94	13.68	4.13	11.83	9.43	5.70	3.63	-3.45%
YoY %	-78.51%	231.23%	-65.09%	25.45%	65.44%	57.02%	-	-
Horiz. %	80.99%	376.86%	113.77%	325.90%	259.78%	157.02%	100.00%	-
DY	0.70	4.59	3.46	3.95	3.63	1.31	1.75	-14.15%
YoY %	-84.75%	32.66%	-12.41%	8.82%	177.10%	-25.14%	-	-
Horiz. %	40.00%	262.29%	197.71%	225.71%	207.43%	74.86%	100.00%	-
P/NAPS	0.95	0.95	0.86	0.85	1.80	1.95	2.75	-16.22%
YoY %	0.00%	10.47%	1.18%	-52.78%	-7.69%	-29.09%	-	-
Horiz. %	34.55%	34.55%	31.27%	30.91%	65.45%	70.91%	100.00%	-

	31/08/11	31/08/10	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	CAGR
Price Multiplier on Announcement Date
Date	28/10/11	28/10/10	26/10/09	16/10/08	25/10/07	12/10/06	25/10/05	-
Price	5.86	5.68	5.43	4.22	9.45	9.85	10.30	-
P/RPS	0.99	0.81	0.82	0.73	1.75	1.97	1.74	-8.96%
YoY %	22.22%	-1.22%	12.33%	-58.29%	-11.17%	13.22%	-	-
Horiz. %	56.90%	46.55%	47.13%	41.95%	100.57%	113.22%	100.00%	-
P/EPS	38.02	7.33	25.65	7.05	10.07	18.87	25.80	6.67%
YoY %	418.69%	-71.42%	263.83%	-29.99%	-46.63%	-26.86%	-	-
Horiz. %	147.36%	28.41%	99.42%	27.33%	39.03%	73.14%	100.00%	-
EY	2.63	13.65	3.90	14.19	9.93	5.30	3.88	-6.27%
YoY %	-80.73%	250.00%	-72.52%	42.90%	87.36%	36.60%	-	-
Horiz. %	67.78%	351.80%	100.52%	365.72%	255.93%	136.60%	100.00%	-
DY	0.63	4.58	3.27	4.74	3.83	1.22	1.86	-16.50%
YoY %	-86.24%	40.06%	-31.01%	23.76%	213.93%	-34.41%	-	-
Horiz. %	33.87%	246.24%	175.81%	254.84%	205.91%	65.59%	100.00%	-
P/NAPS	1.06	0.95	0.91	0.71	1.71	2.10	2.58	-13.77%
YoY %	11.58%	4.40%	28.17%	-58.48%	-18.57%	-18.60%	-	-
Horiz. %	41.09%	36.82%	35.27%	27.52%	66.28%	81.40%	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