[TENAGA] QoQ Cumulative Quarter Result on 30-Nov-2008 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

19-Jan-2009

Admission Sponsor

Sponsor

Financial Year

31-Aug-2009

Quarter

30-Nov-2008 [#1]

Profit Trend

QoQ- -136.4%

YoY- -162.32%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Cumulative Result
Revenue	28,785,600	21,323,000	14,321,200	7,414,600	24,755,300	18,012,200	12,014,800	78.76%
YoY %	35.00%	48.89%	93.15%	-70.05%	37.44%	49.92%	-	-
Horiz. %	239.58%	177.47%	119.20%	61.71%	206.04%	149.92%	100.00%	-
PBT	1,543,100	1,283,000	42,700	-772,700	3,025,200	3,300,400	2,860,800	-33.66%
YoY %	20.27%	2,904.68%	105.53%	-125.54%	-8.34%	15.37%	-	-
Horiz. %	53.94%	44.85%	1.49%	-27.01%	105.75%	115.37%	100.00%	-
Tax	-690,100	-563,400	-328,900	-168,000	-424,800	-418,700	-274,700	84.49%
YoY %	-22.49%	-71.30%	-95.77%	60.45%	-1.46%	-52.42%	-	-
Horiz. %	251.22%	205.10%	119.73%	61.16%	154.64%	152.42%	100.00%	-
NP	853,000	719,600	-286,200	-940,700	2,600,400	2,881,700	2,586,100	-52.16%
YoY %	18.54%	351.43%	69.58%	-136.18%	-9.76%	11.43%	-	-
Horiz. %	32.98%	27.83%	-11.07%	-36.38%	100.55%	111.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	917,900	753,600	-269,500	-944,100	2,594,000	2,876,900	2,578,100	-49.67%
YoY %	21.80%	379.63%	71.45%	-136.40%	-9.83%	11.59%	-	-
Horiz. %	35.60%	29.23%	-10.45%	-36.62%	100.62%	111.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.72%	43.91%	770.26%	-	14.04%	12.69%	9.60%	-
YoY %	1.84%	-94.30%	0.00%	-	10.64%	32.19%	-	-
Horiz. %	465.83%	457.40%	8,023.54%	-	146.25%	132.19%	100.00%	-
Total Cost	27,932,600	20,603,400	14,607,400	8,355,300	22,154,900	15,130,500	9,428,700	105.86%
YoY %	35.57%	41.05%	74.83%	-62.29%	46.43%	60.47%	-	-
Horiz. %	296.25%	218.52%	154.92%	88.62%	234.97%	160.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,985,496	25,853,811	24,935,250	24,629,826	25,645,376	26,039,411	26,166,567	-0.46%
YoY %	0.51%	3.68%	1.24%	-3.96%	-1.51%	-0.49%	-	-
Horiz. %	99.31%	98.80%	95.29%	94.13%	98.01%	99.51%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Dividend
Div	770,117	203,675	203,641	-	866,544	433,268	433,221	46.59%
YoY %	278.11%	0.02%	0.00%	-	100.00%	0.01%	-	-
Horiz. %	177.77%	47.01%	47.01%	-	200.02%	100.01%	100.00%	-
Div Payout %	83.90%	27.03%	0.00%	-	33.41%	15.06%	16.80%	-
YoY %	210.40%	0.00%	0.00%	-	121.85%	-10.36%	-	-
Horiz. %	499.40%	160.89%	0.00%	-	198.87%	89.64%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Equity
Net Worth	25,985,496	25,853,811	24,935,250	24,629,826	25,645,376	26,039,411	26,166,567	-0.46%
YoY %	0.51%	3.68%	1.24%	-3.96%	-1.51%	-0.49%	-	-
Horiz. %	99.31%	98.80%	95.29%	94.13%	98.01%	99.51%	100.00%	-
NOSH	4,333,805	4,333,525	4,332,797	4,334,710	4,332,720	4,332,680	4,332,213	0.02%
YoY %	0.01%	0.02%	-0.04%	0.05%	0.00%	0.01%	-	-
Horiz. %	100.04%	100.03%	100.01%	100.06%	100.01%	100.01%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Ratio Analysis
NP Margin	2.96%	3.37%	-2.00%	-12.69%	10.50%	16.00%	21.52%	-
YoY %	-12.17%	268.50%	84.24%	-220.86%	-34.38%	-25.65%	-	-
Horiz. %	13.75%	15.66%	-9.29%	-58.97%	48.79%	74.35%	100.00%	-
ROE	3.53%	2.91%	-1.08%	-3.83%	10.11%	11.05%	9.85%	-
YoY %	21.31%	369.44%	71.80%	-137.88%	-8.51%	12.18%	-	-
Horiz. %	35.84%	29.54%	-10.96%	-38.88%	102.64%	112.18%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Per Share
RPS	664.21	492.05	330.53	171.05	571.36	415.73	277.34	78.71%
YoY %	34.99%	48.87%	93.24%	-70.06%	37.44%	49.90%	-	-
Horiz. %	239.49%	177.42%	119.18%	61.68%	206.01%	149.90%	100.00%	-
EPS	21.18	17.39	-6.22	-21.78	59.87	66.40	59.51	-49.68%
YoY %	21.79%	379.58%	71.44%	-136.38%	-9.83%	11.58%	-	-
Horiz. %	35.59%	29.22%	-10.45%	-36.60%	100.60%	111.58%	100.00%	-
DPS	17.77	4.70	4.70	0.00	20.00	10.00	10.00	46.55%
YoY %	278.09%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	177.70%	47.00%	47.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	5.996	5.966	5.755	5.682	5.919	6.01	6.04	-0.48%
YoY %	0.50%	3.67%	1.28%	-4.00%	-1.51%	-0.50%	-	-
Horiz. %	99.27%	98.77%	95.28%	94.07%	98.00%	99.50%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,334,710
RPS	495.20	366.82	246.37	127.55	425.86	309.86	206.69	78.76%
YoY %	35.00%	48.89%	93.16%	-70.05%	37.44%	49.92%	-	-
Horiz. %	239.59%	177.47%	119.20%	61.71%	206.04%	149.92%	100.00%	-
EPS	15.79	12.96	-4.64	-16.24	44.62	49.49	44.35	-49.67%
YoY %	21.84%	379.31%	71.43%	-136.40%	-9.84%	11.59%	-	-
Horiz. %	35.60%	29.22%	-10.46%	-36.62%	100.61%	111.59%	100.00%	-
DPS	13.25	3.50	3.50	0.00	14.91	7.45	7.45	46.63%
YoY %	278.57%	0.00%	0.00%	0.00%	100.13%	0.00%	-	-
Horiz. %	177.85%	46.98%	46.98%	0.00%	200.13%	100.00%	100.00%	-
NAPS	4.4703	4.4476	4.2896	4.2371	4.4118	4.4796	4.5014	-0.45%
YoY %	0.51%	3.68%	1.24%	-3.96%	-1.51%	-0.48%	-	-
Horiz. %	99.31%	98.80%	95.29%	94.13%	98.01%	99.52%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	-
Price	5.13	5.22	4.13	3.78	5.06	4.51	5.79	-
P/RPS	0.77	1.06	1.25	2.21	0.89	1.08	2.09	-48.51%
YoY %	-27.36%	-15.20%	-43.44%	148.31%	-17.59%	-48.33%	-	-
Horiz. %	36.84%	50.72%	59.81%	105.74%	42.58%	51.67%	100.00%	-
P/EPS	24.22	30.02	-66.40	-17.36	8.45	6.79	9.73	83.36%
YoY %	-19.32%	145.21%	-282.49%	-305.44%	24.45%	-30.22%	-	-
Horiz. %	248.92%	308.53%	-682.43%	-178.42%	86.84%	69.78%	100.00%	-
EY	4.13	3.33	-1.51	-5.76	11.83	14.72	10.28	-45.46%
YoY %	24.02%	320.53%	73.78%	-148.69%	-19.63%	43.19%	-	-
Horiz. %	40.18%	32.39%	-14.69%	-56.03%	115.08%	143.19%	100.00%	-
DY	3.46	0.90	1.14	0.00	3.95	2.22	1.73	58.53%
YoY %	284.44%	-21.05%	0.00%	0.00%	77.93%	28.32%	-	-
Horiz. %	200.00%	52.02%	65.90%	0.00%	228.32%	128.32%	100.00%	-
P/NAPS	0.86	0.87	0.72	0.67	0.85	0.75	0.96	-7.05%
YoY %	-1.15%	20.83%	7.46%	-21.18%	13.33%	-21.88%	-	-
Horiz. %	89.58%	90.62%	75.00%	69.79%	88.54%	78.12%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	26/10/09	22/07/09	15/04/09	19/01/09	16/10/08	24/07/08	14/04/08	-
Price	5.43	5.38	4.16	3.87	4.22	5.15	4.48	-
P/RPS	0.82	1.09	1.26	2.26	0.74	1.24	1.62	-36.40%
YoY %	-24.77%	-13.49%	-44.25%	205.41%	-40.32%	-23.46%	-	-
Horiz. %	50.62%	67.28%	77.78%	139.51%	45.68%	76.54%	100.00%	-
P/EPS	25.64	30.94	-66.88	-17.77	7.05	7.76	7.53	125.82%
YoY %	-17.13%	146.26%	-276.36%	-352.06%	-9.15%	3.05%	-	-
Horiz. %	340.50%	410.89%	-888.18%	-235.99%	93.63%	103.05%	100.00%	-
EY	3.90	3.23	-1.50	-5.63	14.19	12.89	13.28	-55.71%
YoY %	20.74%	315.33%	73.36%	-139.68%	10.09%	-2.94%	-	-
Horiz. %	29.37%	24.32%	-11.30%	-42.39%	106.85%	97.06%	100.00%	-
DY	3.27	0.87	1.13	0.00	4.74	1.94	2.23	28.98%
YoY %	275.86%	-23.01%	0.00%	0.00%	144.33%	-13.00%	-	-
Horiz. %	146.64%	39.01%	50.67%	0.00%	212.56%	87.00%	100.00%	-
P/NAPS	0.91	0.90	0.72	0.68	0.71	0.86	0.74	14.73%
YoY %	1.11%	25.00%	5.88%	-4.23%	-17.44%	16.22%	-	-
Horiz. %	122.97%	121.62%	97.30%	91.89%	95.95%	116.22%	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