[TENAGA] QoQ Cumulative Quarter Result on 28-Feb-2007 [#2]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

16-Apr-2007

Admission Sponsor

Sponsor

Financial Year

31-Aug-2007

Quarter

28-Feb-2007 [#2]

Profit Trend

QoQ- 124.76%

YoY- 181.48%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Cumulative Result
Revenue	6,208,300	23,320,400	17,194,400	11,283,700	5,601,700	20,384,200	14,763,900	-43.84%
YoY %	-73.38%	35.63%	52.38%	101.43%	-72.52%	38.07%	-	-
Horiz. %	42.05%	157.96%	116.46%	76.43%	37.94%	138.07%	100.00%	-
PBT	1,644,000	4,765,900	4,436,400	2,988,700	1,337,600	2,756,800	1,961,000	-11.08%
YoY %	-65.50%	7.43%	48.44%	123.44%	-51.48%	40.58%	-	-
Horiz. %	83.83%	243.03%	226.23%	152.41%	68.21%	140.58%	100.00%	-
Tax	-127,100	-698,300	-508,600	-166,100	-89,800	-595,100	-544,900	-62.07%
YoY %	81.80%	-37.30%	-206.20%	-84.97%	84.91%	-9.21%	-	-
Horiz. %	23.33%	128.15%	93.34%	30.48%	16.48%	109.21%	100.00%	-
NP	1,516,900	4,067,600	3,927,800	2,822,600	1,247,800	2,161,700	1,416,100	4.68%
YoY %	-62.71%	3.56%	39.16%	126.21%	-42.28%	52.65%	-	-
Horiz. %	107.12%	287.24%	277.37%	199.32%	88.12%	152.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,514,900	4,061,100	3,892,700	2,801,000	1,246,200	2,126,900	1,390,500	5.87%
YoY %	-62.70%	4.33%	38.98%	124.76%	-41.41%	52.96%	-	-
Horiz. %	108.95%	292.06%	279.95%	201.44%	89.62%	152.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.73%	14.65%	11.46%	5.56%	6.71%	21.59%	27.79%	-
YoY %	-47.24%	27.84%	106.12%	-17.14%	-68.92%	-22.31%	-	-
Horiz. %	27.82%	52.72%	41.24%	20.01%	24.15%	77.69%	100.00%	-
Total Cost	4,691,400	19,252,800	13,266,600	8,461,100	4,353,900	18,222,500	13,347,800	-50.16%
YoY %	-75.63%	45.12%	56.80%	94.33%	-76.11%	36.52%	-	-
Horiz. %	35.15%	144.24%	99.39%	63.39%	32.62%	136.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,558,792	23,702,585	23,865,908	22,822,961	21,341,906	19,033,567	17,457,019	28.90%
YoY %	7.83%	-0.68%	4.57%	6.94%	12.13%	9.03%	-	-
Horiz. %	146.41%	135.78%	136.71%	130.74%	122.25%	109.03%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Dividend
Div	-	1,553,075	852,353	423,431	-	599,354	-	-
YoY %	-	82.21%	101.30%	0.00%	-	0.00%	-	-
Horiz. %	-	259.12%	142.21%	70.65%	-	100.00%	-	-
Div Payout %	-	38.24%	21.90%	15.12%	-	28.18%	-	-
YoY %	-	74.61%	44.84%	0.00%	-	0.00%	-	-
Horiz. %	-	135.70%	77.71%	53.66%	-	100.00%	-	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Equity
Net Worth	25,558,792	23,702,585	23,865,908	22,822,961	21,341,906	19,033,567	17,457,019	28.90%
YoY %	7.83%	-0.68%	4.57%	6.94%	12.13%	9.03%	-	-
Horiz. %	146.41%	135.78%	136.71%	130.74%	122.25%	109.03%	100.00%	-
NOSH	4,331,998	4,278,445	4,261,769	4,234,315	4,184,687	4,049,695	4,040,976	4.74%
YoY %	1.25%	0.39%	0.65%	1.19%	3.33%	0.22%	-	-
Horiz. %	107.20%	105.88%	105.46%	104.78%	103.56%	100.22%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Ratio Analysis
NP Margin	24.43%	17.44%	22.84%	25.01%	22.28%	10.60%	9.59%	-
YoY %	40.08%	-23.64%	-8.68%	12.25%	110.19%	10.53%	-	-
Horiz. %	254.74%	181.86%	238.16%	260.79%	232.33%	110.53%	100.00%	-
ROE	5.93%	17.13%	16.31%	12.27%	5.84%	11.17%	7.97%	-
YoY %	-65.38%	5.03%	32.93%	110.10%	-47.72%	40.15%	-	-
Horiz. %	74.40%	214.93%	204.64%	153.95%	73.27%	140.15%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Per Share
RPS	143.31	545.07	403.46	266.48	133.86	503.35	365.35	-46.38%
YoY %	-73.71%	35.10%	51.40%	99.07%	-73.41%	37.77%	-	-
Horiz. %	39.23%	149.19%	110.43%	72.94%	36.64%	137.77%	100.00%	-
EPS	34.97	94.92	91.34	66.15	29.78	52.52	34.41	1.08%
YoY %	-63.16%	3.92%	38.08%	122.13%	-43.30%	52.63%	-	-
Horiz. %	101.63%	275.85%	265.45%	192.24%	86.54%	152.63%	100.00%	-
DPS	0.00	36.30	20.00	10.00	0.00	14.80	0.00	-
YoY %	0.00%	81.50%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	245.27%	135.14%	67.57%	0.00%	100.00%	-	-
NAPS	5.90	5.54	5.60	5.39	5.10	4.70	4.32	23.07%
YoY %	6.50%	-1.07%	3.90%	5.69%	8.51%	8.80%	-	-
Horiz. %	136.57%	128.24%	129.63%	124.77%	118.06%	108.80%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,283,195
RPS	106.80	401.18	295.79	194.11	96.37	350.67	253.98	-43.84%
YoY %	-73.38%	35.63%	52.38%	101.42%	-72.52%	38.07%	-	-
Horiz. %	42.05%	157.96%	116.46%	76.43%	37.94%	138.07%	100.00%	-
EPS	26.06	69.86	66.97	48.19	21.44	36.59	23.92	5.87%
YoY %	-62.70%	4.32%	38.97%	124.77%	-41.40%	52.97%	-	-
Horiz. %	108.95%	292.06%	279.97%	201.46%	89.63%	152.97%	100.00%	-
DPS	0.00	26.72	14.66	7.28	0.00	10.31	0.00	-
YoY %	0.00%	82.26%	101.37%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	259.17%	142.19%	70.61%	0.00%	100.00%	-	-
NAPS	4.3969	4.0776	4.1056	3.9262	3.6714	3.2743	3.0031	28.90%
YoY %	7.83%	-0.68%	4.57%	6.94%	12.13%	9.03%	-	-
Horiz. %	146.41%	135.78%	136.71%	130.74%	122.25%	109.03%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	-
Price	9.25	9.95	11.70	12.00	11.00	9.15	9.10	-
P/RPS	6.45	1.83	2.90	4.50	8.22	1.82	2.49	88.50%
YoY %	252.46%	-36.90%	-35.56%	-45.26%	351.65%	-26.91%	-	-
Horiz. %	259.04%	73.49%	116.47%	180.72%	330.12%	73.09%	100.00%	-
P/EPS	26.45	10.48	12.81	18.14	36.94	17.42	26.45	0.00%
YoY %	152.39%	-18.19%	-29.38%	-50.89%	112.06%	-34.14%	-	-
Horiz. %	100.00%	39.62%	48.43%	68.58%	139.66%	65.86%	100.00%	-
EY	3.78	9.54	7.81	5.51	2.71	5.74	3.78	0.00%
YoY %	-60.38%	22.15%	41.74%	103.32%	-52.79%	51.85%	-	-
Horiz. %	100.00%	252.38%	206.61%	145.77%	71.69%	151.85%	100.00%	-
DY	0.00	3.65	1.71	0.83	0.00	1.62	0.00	-
YoY %	0.00%	113.45%	106.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	225.31%	105.56%	51.23%	0.00%	100.00%	-	-
P/NAPS	1.57	1.80	2.09	2.23	2.16	1.95	2.11	-17.87%
YoY %	-12.78%	-13.88%	-6.28%	3.24%	10.77%	-7.58%	-	-
Horiz. %	74.41%	85.31%	99.05%	105.69%	102.37%	92.42%	100.00%	-

	30/11/07	31/08/07	31/05/07	28/02/07	30/11/06	31/08/06	31/05/06	CAGR
Price Multiplier on Announcement Date
Date	15/01/08	25/10/07	13/07/07	16/04/07	25/01/07	12/10/06	14/07/06	-
Price	6.37	9.45	11.60	12.20	12.20	9.85	9.20	-
P/RPS	4.44	1.73	2.88	4.58	9.11	1.96	2.52	45.82%
YoY %	156.65%	-39.93%	-37.12%	-49.73%	364.80%	-22.22%	-	-
Horiz. %	176.19%	68.65%	114.29%	181.75%	361.51%	77.78%	100.00%	-
P/EPS	18.22	9.96	12.70	18.44	40.97	18.75	26.74	-22.54%
YoY %	82.93%	-21.57%	-31.13%	-54.99%	118.51%	-29.88%	-	-
Horiz. %	68.14%	37.25%	47.49%	68.96%	153.22%	70.12%	100.00%	-
EY	5.49	10.04	7.87	5.42	2.44	5.33	3.74	29.13%
YoY %	-45.32%	27.57%	45.20%	122.13%	-54.22%	42.51%	-	-
Horiz. %	146.79%	268.45%	210.43%	144.92%	65.24%	142.51%	100.00%	-
DY	0.00	3.84	1.72	0.82	0.00	1.50	0.00	-
YoY %	0.00%	123.26%	109.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	256.00%	114.67%	54.67%	0.00%	100.00%	-	-
P/NAPS	1.08	1.71	2.07	2.26	2.39	2.10	2.13	-36.38%
YoY %	-36.84%	-17.39%	-8.41%	-5.44%	13.81%	-1.41%	-	-
Horiz. %	50.70%	80.28%	97.18%	106.10%	112.21%	98.59%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos