[TENAGA] YoY TTM Result on 31-May-2007 [#3]

Announcement Date
13-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- 17.7%
YoY- 158.02%
Quarter Report
View:
Show?
TTM Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 29,913,300 28,066,100 24,304,200 22,814,700 19,720,000 18,665,400 17,399,400 9.44%
PBT 3,782,300 1,007,800 3,629,900 5,232,200 2,357,900 1,975,900 1,393,200 18.10%
Tax -840,600 -569,500 -608,400 -558,800 -536,500 -653,100 -687,400 3.40%
NP 2,941,700 438,300 3,021,500 4,673,400 1,821,400 1,322,800 705,800 26.84%
-
NP to SH 2,977,800 470,700 3,045,300 4,629,100 1,794,100 1,322,800 705,800 27.10%
-
Tax Rate 22.22% 56.51% 16.76% 10.68% 22.75% 33.05% 49.34% -
Total Cost 26,971,600 27,627,800 21,282,700 18,141,300 17,898,600 17,342,600 16,693,600 8.32%
-
Net Worth 28,304,609 25,863,621 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 11.19%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 826,926 636,998 1,138,886 1,349,023 519,326 534,688 336,180 16.17%
Div Payout % 27.77% 135.33% 37.40% 29.14% 28.95% 40.42% 47.63% -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 28,304,609 25,863,621 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 11.19%
NOSH 4,339,866 4,335,169 4,330,434 4,316,725 4,042,944 3,201,788 3,119,555 5.65%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 9.83% 1.56% 12.43% 20.48% 9.24% 7.09% 4.06% -
ROE 10.52% 1.82% 11.70% 19.15% 10.27% 8.59% 4.71% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 689.27 647.40 561.24 528.52 487.76 582.97 557.75 3.59%
EPS 68.62 10.86 70.32 107.24 44.38 41.31 22.63 20.29%
DPS 19.07 14.70 26.30 31.25 12.85 16.70 10.80 9.93%
NAPS 6.522 5.966 6.01 5.60 4.32 4.81 4.80 5.23%
Adjusted Per Share Value based on latest NOSH - 4,316,725
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 516.02 484.15 419.26 393.57 340.18 321.99 300.15 9.44%
EPS 51.37 8.12 52.53 79.85 30.95 22.82 12.18 27.09%
DPS 14.26 10.99 19.65 23.27 8.96 9.22 5.80 16.16%
NAPS 4.8827 4.4616 4.4896 4.1701 3.0129 2.6567 2.5831 11.18%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 5.34 5.22 4.51 11.70 9.10 10.30 9.60 -
P/RPS 0.77 0.81 0.80 2.21 1.87 1.77 1.72 -12.53%
P/EPS 7.78 48.08 6.41 10.91 20.51 24.93 42.43 -24.61%
EY 12.85 2.08 15.59 9.17 4.88 4.01 2.36 32.62%
DY 3.57 2.82 5.83 2.67 1.41 1.62 1.13 21.12%
P/NAPS 0.82 0.87 0.75 2.09 2.11 2.14 2.00 -13.80%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 14/07/10 22/07/09 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 -
Price 5.51 5.38 5.15 11.60 9.20 10.80 10.30 -
P/RPS 0.80 0.83 0.92 2.19 1.89 1.85 1.85 -13.03%
P/EPS 8.03 49.55 7.32 10.82 20.73 26.14 45.52 -25.10%
EY 12.45 2.02 13.65 9.24 4.82 3.83 2.20 33.47%
DY 3.46 2.73 5.11 2.69 1.40 1.55 1.05 21.97%
P/NAPS 0.84 0.90 0.86 2.07 2.13 2.25 2.15 -14.49%

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