[TENAGA] QoQ Annualized Quarter Result on 28-Feb-2002 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 3.41%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 16,223,600 15,375,100 15,042,400 14,918,600 15,239,200 14,362,600 14,172,000 9.42%
PBT 3,192,800 1,476,800 1,725,200 3,239,600 3,152,400 2,193,000 2,564,000 15.72%
Tax -540,000 -76,000 -106,933 -100,000 -116,400 -88,000 -164,800 120.45%
NP 2,652,800 1,400,800 1,618,266 3,139,600 3,036,000 2,105,000 2,399,200 6.92%
-
NP to SH 2,652,800 1,400,800 1,618,266 3,139,600 3,036,000 2,105,000 2,399,200 6.92%
-
Tax Rate 16.91% 5.15% 6.20% 3.09% 3.69% 4.01% 6.43% -
Total Cost 13,570,800 13,974,300 13,424,133 11,779,000 12,203,200 12,257,600 11,772,800 9.92%
-
Net Worth 14,883,080 17,704,124 17,583,090 17,936,130 17,295,245 16,486,061 16,191,491 -5.45%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 14,883,080 17,704,124 17,583,090 17,936,130 17,295,245 16,486,061 16,191,491 -5.45%
NOSH 3,113,615 3,105,986 3,112,051 3,108,514 3,110,655 3,104,719 3,107,771 0.12%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 16.35% 9.11% 10.76% 21.04% 19.92% 14.66% 16.93% -
ROE 17.82% 7.91% 9.20% 17.50% 17.55% 12.77% 14.82% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 521.05 495.01 483.36 479.93 489.90 462.61 456.02 9.28%
EPS 85.20 45.10 52.00 101.00 97.60 67.80 77.20 6.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.78 5.70 5.65 5.77 5.56 5.31 5.21 -5.57%
Adjusted Per Share Value based on latest NOSH - 3,106,513
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 279.09 264.50 258.77 256.64 262.16 247.08 243.80 9.42%
EPS 45.64 24.10 27.84 54.01 52.23 36.21 41.27 6.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5603 3.0456 3.0248 3.0855 2.9753 2.8361 2.7854 -5.45%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 - - - - -
Price 8.80 9.85 10.00 0.00 0.00 0.00 0.00 -
P/RPS 1.69 1.99 2.07 0.00 0.00 0.00 0.00 -
P/EPS 10.33 21.84 19.23 0.00 0.00 0.00 0.00 -
EY 9.68 4.58 5.20 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.73 1.77 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 28/01/03 30/10/02 01/08/02 26/04/02 31/01/02 29/10/01 31/07/01 -
Price 9.60 8.95 9.80 11.30 0.00 0.00 0.00 -
P/RPS 1.84 1.81 2.03 2.35 0.00 0.00 0.00 -
P/EPS 11.27 19.84 18.85 11.19 0.00 0.00 0.00 -
EY 8.88 5.04 5.31 8.94 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.57 1.73 1.96 0.00 0.00 0.00 -

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
Post a Comment