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

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
View:
Show?
TTM Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 32,241,200 30,520,900 28,785,600 24,921,300 23,320,400 20,384,200 18,977,500 9.23%
PBT 992,600 4,222,900 1,543,100 3,025,200 4,765,900 2,756,800 1,818,900 -9.59%
Tax -152,400 -858,800 -690,100 -424,800 -698,300 -595,100 -537,200 -18.93%
NP 840,200 3,364,100 853,000 2,600,400 4,067,600 2,161,700 1,281,700 -6.79%
-
NP to SH 839,800 3,368,700 917,900 2,594,000 4,061,100 2,126,900 1,280,000 -6.78%
-
Tax Rate 15.35% 20.34% 44.72% 14.04% 14.65% 21.59% 29.53% -
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%
-
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%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 199,742 1,129,233 770,363 866,483 1,565,627 489,031 615,138 -17.08%
Div Payout % 23.78% 33.52% 83.93% 33.40% 38.55% 22.99% 48.06% -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
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%
NOSH 5,448,979 4,344,519 4,335,092 4,332,312 4,329,048 4,075,262 3,205,718 9.23%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 2.61% 11.02% 2.96% 10.43% 17.44% 10.60% 6.75% -
ROE 2.79% 12.92% 3.53% 10.11% 16.93% 11.10% 9.98% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 591.69 702.52 664.01 575.24 538.70 500.19 591.99 -0.00%
EPS 15.41 77.54 21.17 59.88 93.81 52.19 39.93 -14.66%
DPS 3.67 26.00 17.77 20.00 36.17 12.00 19.20 -24.09%
NAPS 5.531 6.00 5.996 5.92 5.54 4.70 4.00 5.54%
Adjusted Per Share Value based on latest NOSH - 4,332,312
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 554.64 525.05 495.20 428.72 401.18 350.67 326.47 9.23%
EPS 14.45 57.95 15.79 44.62 69.86 36.59 22.02 -6.77%
DPS 3.44 19.43 13.25 14.91 26.93 8.41 10.58 -17.06%
NAPS 5.1847 4.4843 4.4716 4.4121 4.1258 3.295 2.2059 15.29%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
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%
P/EPS 34.06 7.31 24.23 8.45 10.61 17.53 27.55 3.59%
EY 2.94 13.68 4.13 11.83 9.43 5.70 3.63 -3.45%
DY 0.70 4.59 3.46 3.95 3.63 1.31 1.75 -14.15%
P/NAPS 0.95 0.95 0.86 0.85 1.80 1.95 2.75 -16.22%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
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%
P/EPS 38.02 7.33 25.65 7.05 10.07 18.87 25.80 6.67%
EY 2.63 13.65 3.90 14.19 9.93 5.30 3.88 -6.27%
DY 0.63 4.58 3.27 4.74 3.83 1.22 1.86 -16.50%
P/NAPS 1.06 0.95 0.91 0.71 1.71 2.10 2.58 -13.77%

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