[TENAGA] QoQ Annualized Quarter Result on 28-Feb-2005 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 1685.88%
YoY- 888.93%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 19,645,600 18,977,500 18,695,200 18,371,200 18,179,200 17,712,100 17,424,133 8.32%
PBT 2,990,400 1,818,900 1,896,000 1,447,400 866,000 1,482,700 1,238,400 79.89%
Tax -572,400 -496,100 -727,466 -840,200 -832,000 -669,000 -748,666 -16.37%
NP 2,418,000 1,322,800 1,168,533 607,200 34,000 813,700 489,733 189.67%
-
NP to SH 2,382,400 1,280,000 1,168,533 607,200 34,000 813,700 489,733 186.82%
-
Tax Rate 19.14% 27.27% 38.37% 58.05% 96.07% 45.12% 60.45% -
Total Cost 17,227,600 17,654,700 17,526,666 17,764,000 18,145,200 16,898,400 16,934,400 1.14%
-
Net Worth 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 14,953,689 5.22%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - 516,849 - 190,543 - 567,842 - -
Div Payout % - 40.38% - 31.38% - 69.79% - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 14,953,689 5.22%
NOSH 3,228,184 3,190,428 3,184,593 3,175,732 3,148,148 3,120,015 3,115,351 2.39%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 12.31% 6.97% 6.25% 3.31% 0.19% 4.59% 2.81% -
ROE 14.76% 8.04% 7.63% 4.10% 0.23% 5.67% 3.27% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 608.57 594.83 587.05 578.49 577.46 567.69 559.30 5.78%
EPS 59.04 32.01 36.69 19.12 1.08 26.08 15.72 141.42%
DPS 0.00 16.20 0.00 6.00 0.00 18.20 0.00 -
NAPS 5.00 4.99 4.81 4.66 4.64 4.60 4.80 2.75%
Adjusted Per Share Value based on latest NOSH - 3,193,723
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 337.96 326.47 321.61 316.04 312.74 304.70 299.75 8.31%
EPS 40.98 22.02 20.10 10.45 0.58 14.00 8.42 186.91%
DPS 0.00 8.89 0.00 3.28 0.00 9.77 0.00 -
NAPS 2.7767 2.7388 2.6351 2.5459 2.5129 2.469 2.5725 5.21%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 9.80 11.00 10.30 10.40 11.30 10.00 9.60 -
P/RPS 1.61 1.85 1.75 1.80 1.96 1.76 1.72 -4.30%
P/EPS 13.28 27.42 28.07 54.39 1,046.30 38.34 61.07 -63.80%
EY 7.53 3.65 3.56 1.84 0.10 2.61 1.64 175.99%
DY 0.00 1.47 0.00 0.58 0.00 1.82 0.00 -
P/NAPS 1.96 2.20 2.14 2.23 2.44 2.17 2.00 -1.33%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 25/10/05 21/07/05 18/04/05 26/01/05 27/10/04 27/07/04 -
Price 10.50 10.30 10.80 10.40 10.80 10.70 10.30 -
P/RPS 1.73 1.73 1.84 1.80 1.87 1.88 1.84 -4.02%
P/EPS 14.23 25.67 29.43 54.39 1,000.00 41.03 65.52 -63.83%
EY 7.03 3.90 3.40 1.84 0.10 2.44 1.53 176.12%
DY 0.00 1.57 0.00 0.58 0.00 1.70 0.00 -
P/NAPS 2.10 2.06 2.25 2.23 2.33 2.33 2.15 -1.55%

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