[TENAGA] YoY TTM Result on 31-Aug-2009 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- 95.01%
YoY- -64.61%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 35,848,400 32,241,200 30,520,900 28,785,600 24,921,300 23,320,400 20,384,200 9.85%
PBT 5,821,100 992,600 4,222,900 1,543,100 3,025,200 4,765,900 2,756,800 13.25%
Tax -1,402,000 -152,400 -858,800 -690,100 -424,800 -698,300 -595,100 15.33%
NP 4,419,100 840,200 3,364,100 853,000 2,600,400 4,067,600 2,161,700 12.64%
-
NP to SH 4,410,500 839,800 3,368,700 917,900 2,594,000 4,061,100 2,126,900 12.91%
-
Tax Rate 24.08% 15.35% 20.34% 44.72% 14.04% 14.65% 21.59% -
Total Cost 31,429,300 31,401,000 27,156,800 27,932,600 22,320,900 19,252,800 18,222,500 9.50%
-
Net Worth 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 23,982,929 19,153,735 9.36%
Dividend
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div 1,097,630 199,742 1,129,233 770,363 866,483 1,565,627 489,031 14.41%
Div Payout % 24.89% 23.78% 33.52% 83.93% 33.40% 38.55% 22.99% -
Equity
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 32,795,009 30,138,307 26,067,115 25,993,213 25,647,288 23,982,929 19,153,735 9.36%
NOSH 5,465,834 5,448,979 4,344,519 4,335,092 4,332,312 4,329,048 4,075,262 5.01%
Ratio Analysis
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 12.33% 2.61% 11.02% 2.96% 10.43% 17.44% 10.60% -
ROE 13.45% 2.79% 12.92% 3.53% 10.11% 16.93% 11.10% -
Per Share
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 655.86 591.69 702.52 664.01 575.24 538.70 500.19 4.61%
EPS 80.69 15.41 77.54 21.17 59.88 93.81 52.19 7.52%
DPS 20.09 3.67 26.00 17.77 20.00 36.17 12.00 8.95%
NAPS 6.00 5.531 6.00 5.996 5.92 5.54 4.70 4.15%
Adjusted Per Share Value based on latest NOSH - 4,335,092
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 619.43 557.10 527.37 497.39 430.62 402.96 352.22 9.85%
EPS 76.21 14.51 58.21 15.86 44.82 70.17 36.75 12.91%
DPS 18.97 3.45 19.51 13.31 14.97 27.05 8.45 14.41%
NAPS 5.6667 5.2076 4.5042 4.4914 4.4316 4.144 3.3096 9.36%
Price Multiplier on Financial Quarter End Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 30/08/12 29/08/11 30/08/10 28/08/09 29/08/08 31/08/07 31/08/06 -
Price 6.84 5.25 5.67 5.13 5.06 9.95 9.15 -
P/RPS 1.04 0.89 0.81 0.77 0.88 1.85 1.83 -8.98%
P/EPS 8.48 34.06 7.31 24.23 8.45 10.61 17.53 -11.38%
EY 11.80 2.94 13.68 4.13 11.83 9.43 5.70 12.88%
DY 2.94 0.70 4.59 3.46 3.95 3.63 1.31 14.40%
P/NAPS 1.14 0.95 0.95 0.86 0.85 1.80 1.95 -8.55%
Price Multiplier on Announcement Date
31/08/12 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 31/10/12 28/10/11 28/10/10 26/10/09 16/10/08 25/10/07 12/10/06 -
Price 6.95 5.86 5.68 5.43 4.22 9.45 9.85 -
P/RPS 1.06 0.99 0.81 0.82 0.73 1.75 1.97 -9.80%
P/EPS 8.61 38.02 7.33 25.65 7.05 10.07 18.87 -12.24%
EY 11.61 2.63 13.65 3.90 14.19 9.93 5.30 13.94%
DY 2.89 0.63 4.58 3.27 4.74 3.83 1.22 15.44%
P/NAPS 1.16 1.06 0.95 0.91 0.71 1.71 2.10 -9.41%

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