[TENAGA] QoQ Cumulative Quarter Result on 30-Nov-2006 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -41.41%
YoY- 109.23%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 23,320,400 17,194,400 11,283,700 5,601,700 20,384,200 14,763,900 9,742,800 78.65%
PBT 4,765,900 4,436,400 2,988,700 1,337,600 2,756,800 1,961,000 1,290,200 138.39%
Tax -698,300 -508,600 -166,100 -89,800 -595,100 -544,900 -286,800 80.69%
NP 4,067,600 3,927,800 2,822,600 1,247,800 2,161,700 1,416,100 1,003,400 153.59%
-
NP to SH 4,061,100 3,892,700 2,801,000 1,246,200 2,126,900 1,390,500 995,100 154.72%
-
Tax Rate 14.65% 11.46% 5.56% 6.71% 21.59% 27.79% 22.23% -
Total Cost 19,252,800 13,266,600 8,461,100 4,353,900 18,222,500 13,347,800 8,739,400 69.06%
-
Net Worth 23,702,585 23,865,908 22,822,961 21,341,906 19,033,567 17,457,019 16,154,221 29.03%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 1,553,075 852,353 423,431 - 599,354 - - -
Div Payout % 38.24% 21.90% 15.12% - 28.18% - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 23,702,585 23,865,908 22,822,961 21,341,906 19,033,567 17,457,019 16,154,221 29.03%
NOSH 4,278,445 4,261,769 4,234,315 4,184,687 4,049,695 4,040,976 3,230,844 20.52%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 17.44% 22.84% 25.01% 22.28% 10.60% 9.59% 10.30% -
ROE 17.13% 16.31% 12.27% 5.84% 11.17% 7.97% 6.16% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 545.07 403.46 266.48 133.86 503.35 365.35 301.56 48.22%
EPS 94.92 91.34 66.15 29.78 52.52 34.41 24.64 145.13%
DPS 36.30 20.00 10.00 0.00 14.80 0.00 0.00 -
NAPS 5.54 5.60 5.39 5.10 4.70 4.32 5.00 7.05%
Adjusted Per Share Value based on latest NOSH - 4,184,687
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 401.18 295.79 194.11 96.37 350.67 253.98 167.61 78.64%
EPS 69.86 66.97 48.19 21.44 36.59 23.92 17.12 154.70%
DPS 26.72 14.66 7.28 0.00 10.31 0.00 0.00 -
NAPS 4.0776 4.1056 3.9262 3.6714 3.2743 3.0031 2.779 29.03%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 -
Price 9.95 11.70 12.00 11.00 9.15 9.10 8.85 -
P/RPS 1.83 2.90 4.50 8.22 1.82 2.49 2.93 -26.87%
P/EPS 10.48 12.81 18.14 36.94 17.42 26.45 28.73 -48.85%
EY 9.54 7.81 5.51 2.71 5.74 3.78 3.48 95.51%
DY 3.65 1.71 0.83 0.00 1.62 0.00 0.00 -
P/NAPS 1.80 2.09 2.23 2.16 1.95 2.11 1.77 1.12%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 25/10/07 13/07/07 16/04/07 25/01/07 12/10/06 14/07/06 13/04/06 -
Price 9.45 11.60 12.20 12.20 9.85 9.20 8.65 -
P/RPS 1.73 2.88 4.58 9.11 1.96 2.52 2.87 -28.57%
P/EPS 9.96 12.70 18.44 40.97 18.75 26.74 28.08 -49.79%
EY 10.04 7.87 5.42 2.44 5.33 3.74 3.56 99.23%
DY 3.84 1.72 0.82 0.00 1.50 0.00 0.00 -
P/NAPS 1.71 2.07 2.26 2.39 2.10 2.13 1.73 -0.77%

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