[TENAGA] YoY TTM Result on 31-May-2005 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

21-Jul-2005

Admission Sponsor

Sponsor

Financial Year

31-Aug-2005

Quarter

31-May-2005 [#3]

Profit Trend

QoQ- 21.74%

YoY- 87.42%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
TTM Result
Revenue	24,304,200	22,814,700	19,720,000	18,665,400	17,399,400	16,219,800	15,015,400	8.34%
YoY %	6.53%	15.69%	5.65%	7.28%	7.27%	8.02%	-	-
Horiz. %	161.86%	151.94%	131.33%	124.31%	115.88%	108.02%	100.00%	-
PBT	3,629,900	5,232,200	2,357,900	1,975,900	1,393,200	1,400,800	1,566,800	15.01%
YoY %	-30.62%	121.90%	19.33%	41.82%	-0.54%	-10.59%	-	-
Horiz. %	231.68%	333.94%	150.49%	126.11%	88.92%	89.41%	100.00%	-
Tax	-608,400	-558,800	-536,500	-653,100	-687,400	-629,800	-334,100	10.49%
YoY %	-8.88%	-4.16%	17.85%	4.99%	-9.15%	-88.51%	-	-
Horiz. %	182.10%	167.26%	160.58%	195.48%	205.75%	188.51%	100.00%	-
NP	3,021,500	4,673,400	1,821,400	1,322,800	705,800	771,000	1,232,700	16.10%
YoY %	-35.35%	156.58%	37.69%	87.42%	-8.46%	-37.45%	-	-
Horiz. %	245.11%	379.12%	147.76%	107.31%	57.26%	62.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,045,300	4,629,100	1,794,100	1,322,800	705,800	771,000	1,232,700	16.25%
YoY %	-34.21%	158.02%	35.63%	87.42%	-8.46%	-37.45%	-	-
Horiz. %	247.04%	375.53%	145.54%	107.31%	57.26%	62.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.76%	10.68%	22.75%	33.05%	49.34%	44.96%	21.32%	-
YoY %	56.93%	-53.05%	-31.16%	-33.02%	9.74%	110.88%	-	-
Horiz. %	78.61%	50.09%	106.71%	155.02%	231.43%	210.88%	100.00%	-
Total Cost	21,282,700	18,141,300	17,898,600	17,342,600	16,693,600	15,448,800	13,782,700	7.50%
YoY %	17.32%	1.36%	3.21%	3.89%	8.06%	12.09%	-	-
Horiz. %	154.42%	131.62%	129.86%	125.83%	121.12%	112.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,025,913	24,173,664	17,465,522	15,400,604	14,973,865	12,442,424	17,648,816	6.68%
YoY %	7.66%	38.41%	13.41%	2.85%	20.35%	-29.50%	-	-
Horiz. %	147.47%	136.97%	98.96%	87.26%	84.84%	70.50%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Dividend
Div	1,138,886	1,349,023	519,326	534,688	336,180	278,600	93,195	51.71%
YoY %	-15.58%	159.76%	-2.87%	59.05%	20.67%	198.94%	-	-
Horiz. %	1,222.05%	1,447.53%	557.25%	573.73%	360.73%	298.94%	100.00%	-
Div Payout %	37.40%	29.14%	28.95%	40.42%	47.63%	36.13%	7.56%	-
YoY %	28.35%	0.66%	-28.38%	-15.14%	31.83%	377.91%	-	-
Horiz. %	494.71%	385.45%	382.94%	534.66%	630.03%	477.91%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Equity
Net Worth	26,025,913	24,173,664	17,465,522	15,400,604	14,973,865	12,442,424	17,648,816	6.68%
YoY %	7.66%	38.41%	13.41%	2.85%	20.35%	-29.50%	-	-
Horiz. %	147.47%	136.97%	98.96%	87.26%	84.84%	70.50%	100.00%	-
NOSH	4,330,434	4,316,725	4,042,944	3,201,788	3,119,555	3,110,606	3,123,684	5.58%
YoY %	0.32%	6.77%	26.27%	2.64%	0.29%	-0.42%	-	-
Horiz. %	138.63%	138.19%	129.43%	102.50%	99.87%	99.58%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Ratio Analysis
NP Margin	12.43%	20.48%	9.24%	7.09%	4.06%	4.75%	8.21%	-
YoY %	-39.31%	121.65%	30.32%	74.63%	-14.53%	-42.14%	-	-
Horiz. %	151.40%	249.45%	112.55%	86.36%	49.45%	57.86%	100.00%	-
ROE	11.70%	19.15%	10.27%	8.59%	4.71%	6.20%	6.98%	-
YoY %	-38.90%	86.47%	19.56%	82.38%	-24.03%	-11.17%	-	-
Horiz. %	167.62%	274.36%	147.13%	123.07%	67.48%	88.83%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Per Share
RPS	561.24	528.52	487.76	582.97	557.75	521.44	480.70	2.61%
YoY %	6.19%	8.36%	-16.33%	4.52%	6.96%	8.48%	-	-
Horiz. %	116.75%	109.95%	101.47%	121.28%	116.03%	108.48%	100.00%	-
EPS	70.32	107.24	44.38	41.31	22.63	24.79	39.46	10.09%
YoY %	-34.43%	141.64%	7.43%	82.55%	-8.71%	-37.18%	-	-
Horiz. %	178.21%	271.77%	112.47%	104.69%	57.35%	62.82%	100.00%	-
DPS	26.30	31.25	12.85	16.70	10.80	9.00	3.00	43.54%
YoY %	-15.84%	143.19%	-23.05%	54.63%	20.00%	200.00%	-	-
Horiz. %	876.67%	1,041.67%	428.33%	556.67%	360.00%	300.00%	100.00%	-
NAPS	6.01	5.60	4.32	4.81	4.80	4.00	5.65	1.03%
YoY %	7.32%	29.63%	-10.19%	0.21%	20.00%	-29.20%	-	-
Horiz. %	106.37%	99.12%	76.46%	85.13%	84.96%	70.80%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Adjusted Per Share Value based on latest NOSH - 3,201,788
RPS	418.12	392.49	339.25	321.11	299.33	279.04	258.32	8.34%
YoY %	6.53%	15.69%	5.65%	7.28%	7.27%	8.02%	-	-
Horiz. %	161.86%	151.94%	131.33%	124.31%	115.88%	108.02%	100.00%	-
EPS	52.39	79.64	30.86	22.76	12.14	13.26	21.21	16.24%
YoY %	-34.22%	158.07%	35.59%	87.48%	-8.45%	-37.48%	-	-
Horiz. %	247.01%	375.48%	145.50%	107.31%	57.24%	62.52%	100.00%	-
DPS	19.59	23.21	8.93	9.20	5.78	4.79	1.60	51.75%
YoY %	-15.60%	159.91%	-2.93%	59.17%	20.67%	199.38%	-	-
Horiz. %	1,224.37%	1,450.62%	558.12%	575.00%	361.25%	299.38%	100.00%	-
NAPS	4.4774	4.1587	3.0047	2.6494	2.576	2.1405	3.0362	6.68%
YoY %	7.66%	38.41%	13.41%	2.85%	20.35%	-29.50%	-	-
Horiz. %	147.47%	136.97%	98.96%	87.26%	84.84%	70.50%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/05/08	31/05/07	31/05/06	31/05/05	31/05/04	30/05/03	31/05/02	-
Price	4.51	11.70	9.10	10.30	9.60	8.90	10.00	-
P/RPS	0.80	2.21	1.87	1.77	1.72	1.71	2.08	-14.70%
YoY %	-63.80%	18.18%	5.65%	2.91%	0.58%	-17.79%	-	-
Horiz. %	38.46%	106.25%	89.90%	85.10%	82.69%	82.21%	100.00%	-
P/EPS	6.41	10.91	20.51	24.93	42.43	35.91	25.34	-20.45%
YoY %	-41.25%	-46.81%	-17.73%	-41.24%	18.16%	41.71%	-	-
Horiz. %	25.30%	43.05%	80.94%	98.38%	167.44%	141.71%	100.00%	-
EY	15.59	9.17	4.88	4.01	2.36	2.78	3.95	25.68%
YoY %	70.01%	87.91%	21.70%	69.92%	-15.11%	-29.62%	-	-
Horiz. %	394.68%	232.15%	123.54%	101.52%	59.75%	70.38%	100.00%	-
DY	5.83	2.67	1.41	1.62	1.13	1.01	0.30	63.89%
YoY %	118.35%	89.36%	-12.96%	43.36%	11.88%	236.67%	-	-
Horiz. %	1,943.33%	890.00%	470.00%	540.00%	376.67%	336.67%	100.00%	-
P/NAPS	0.75	2.09	2.11	2.14	2.00	2.23	1.77	-13.32%
YoY %	-64.11%	-0.95%	-1.40%	7.00%	-10.31%	25.99%	-	-
Horiz. %	42.37%	118.08%	119.21%	120.90%	112.99%	125.99%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Announcement Date
Date	24/07/08	13/07/07	14/07/06	21/07/05	27/07/04	29/07/03	01/08/02	-
Price	5.15	11.60	9.20	10.80	10.30	8.85	9.80	-
P/RPS	0.92	2.19	1.89	1.85	1.85	1.70	2.04	-12.41%
YoY %	-57.99%	15.87%	2.16%	0.00%	8.82%	-16.67%	-	-
Horiz. %	45.10%	107.35%	92.65%	90.69%	90.69%	83.33%	100.00%	-
P/EPS	7.32	10.82	20.73	26.14	45.52	35.71	24.83	-18.40%
YoY %	-32.35%	-47.81%	-20.70%	-42.57%	27.47%	43.82%	-	-
Horiz. %	29.48%	43.58%	83.49%	105.28%	183.33%	143.82%	100.00%	-
EY	13.65	9.24	4.82	3.83	2.20	2.80	4.03	22.52%
YoY %	47.73%	91.70%	25.85%	74.09%	-21.43%	-30.52%	-	-
Horiz. %	338.71%	229.28%	119.60%	95.04%	54.59%	69.48%	100.00%	-
DY	5.11	2.69	1.40	1.55	1.05	1.02	0.31	59.46%
YoY %	89.96%	92.14%	-9.68%	47.62%	2.94%	229.03%	-	-
Horiz. %	1,648.39%	867.74%	451.61%	500.00%	338.71%	329.03%	100.00%	-
P/NAPS	0.86	2.07	2.13	2.25	2.15	2.21	1.73	-10.98%
YoY %	-58.45%	-2.82%	-5.33%	4.65%	-2.71%	27.75%	-	-
Horiz. %	49.71%	119.65%	123.12%	130.06%	124.28%	127.75%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

993

HLIND

HONG LEONG INDUSTRIES BHD

914

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

452

YTLPOWR

YTL POWER INTERNATIONAL BHD

414

JCY

JCY INTERNATIONAL BERHAD

406

GENTING

GENTING BHD

379

UCHITEC

UCHI TECHNOLOGIES BHD

347

GENM

GENTING MALAYSIA BERHAD

297

MAYBANK

MALAYAN BANKING BHD

286

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More