[TENAGA] QoQ Annualized Quarter 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- 92.45%
YoY- 138.61%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 19,485,600 19,645,600 18,977,500 18,695,200 18,371,200 18,179,200 17,712,100 6.58%
PBT 2,580,400 2,990,400 1,818,900 1,896,000 1,447,400 866,000 1,482,700 44.83%
Tax -573,600 -572,400 -496,100 -727,466 -840,200 -832,000 -669,000 -9.77%
NP 2,006,800 2,418,000 1,322,800 1,168,533 607,200 34,000 813,700 82.84%
-
NP to SH 1,990,200 2,382,400 1,280,000 1,168,533 607,200 34,000 813,700 81.83%
-
Tax Rate 22.23% 19.14% 27.27% 38.37% 58.05% 96.07% 45.12% -
Total Cost 17,478,800 17,227,600 17,654,700 17,526,666 17,764,000 18,145,200 16,898,400 2.28%
-
Net Worth 16,154,221 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 8.22%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - 516,849 - 190,543 - 567,842 -
Div Payout % - - 40.38% - 31.38% - 69.79% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 16,154,221 16,140,920 15,920,238 15,317,892 14,798,910 14,607,406 14,352,070 8.22%
NOSH 3,230,844 3,228,184 3,190,428 3,184,593 3,175,732 3,148,148 3,120,015 2.36%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 10.30% 12.31% 6.97% 6.25% 3.31% 0.19% 4.59% -
ROE 12.32% 14.76% 8.04% 7.63% 4.10% 0.23% 5.67% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 603.11 608.57 594.83 587.05 578.49 577.46 567.69 4.12%
EPS 49.28 59.04 32.01 36.69 19.12 1.08 26.08 53.02%
DPS 0.00 0.00 16.20 0.00 6.00 0.00 18.20 -
NAPS 5.00 5.00 4.99 4.81 4.66 4.64 4.60 5.73%
Adjusted Per Share Value based on latest NOSH - 3,201,788
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 335.21 337.96 326.47 321.61 316.04 312.74 304.70 6.58%
EPS 34.24 40.98 22.02 20.10 10.45 0.58 14.00 81.82%
DPS 0.00 0.00 8.89 0.00 3.28 0.00 9.77 -
NAPS 2.779 2.7767 2.7388 2.6351 2.5459 2.5129 2.469 8.22%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 8.85 9.80 11.00 10.30 10.40 11.30 10.00 -
P/RPS 1.47 1.61 1.85 1.75 1.80 1.96 1.76 -11.34%
P/EPS 14.37 13.28 27.42 28.07 54.39 1,046.30 38.34 -48.10%
EY 6.96 7.53 3.65 3.56 1.84 0.10 2.61 92.64%
DY 0.00 0.00 1.47 0.00 0.58 0.00 1.82 -
P/NAPS 1.77 1.96 2.20 2.14 2.23 2.44 2.17 -12.73%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 13/04/06 25/01/06 25/10/05 21/07/05 18/04/05 26/01/05 27/10/04 -
Price 8.65 10.50 10.30 10.80 10.40 10.80 10.70 -
P/RPS 1.43 1.73 1.73 1.84 1.80 1.87 1.88 -16.71%
P/EPS 14.04 14.23 25.67 29.43 54.39 1,000.00 41.03 -51.17%
EY 7.12 7.03 3.90 3.40 1.84 0.10 2.44 104.60%
DY 0.00 0.00 1.57 0.00 0.58 0.00 1.70 -
P/NAPS 1.73 2.10 2.06 2.25 2.23 2.33 2.33 -18.04%

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