[TENAGA] QoQ Cumulative Quarter Result on 31-Aug-2010 [#4]

Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- 13.77%
YoY- 248.71%
Quarter Report
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 23,086,700 15,102,500 7,731,200 30,317,400 22,450,700 14,727,400 7,338,300 114.85%
PBT 1,653,900 1,887,500 1,002,400 4,019,400 3,522,200 2,235,400 973,100 42.46%
Tax -366,900 -413,800 -283,900 -823,200 -713,900 -536,400 -275,600 21.03%
NP 1,287,000 1,473,700 718,500 3,196,200 2,808,300 1,699,000 697,500 50.49%
-
NP to SH 1,304,000 1,470,500 716,500 3,200,800 2,813,500 1,706,400 706,300 50.55%
-
Tax Rate 22.18% 21.92% 28.32% 20.48% 20.27% 24.00% 28.32% -
Total Cost 21,799,700 13,628,800 7,012,700 27,121,200 19,642,400 13,028,400 6,640,800 121.03%
-
Net Worth 28,985,319 22,194,315 26,113,554 30,073,719 28,304,251 27,403,055 26,386,463 6.46%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 245,084 199,748 - 1,128,958 260,388 260,320 - -
Div Payout % 18.79% 13.58% - 35.27% 9.25% 15.26% - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 28,985,319 22,194,315 26,113,554 30,073,719 28,304,251 27,403,055 26,386,463 6.46%
NOSH 5,446,320 4,438,863 4,352,259 4,342,148 4,339,811 4,338,672 4,338,451 16.38%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 5.57% 9.76% 9.29% 10.54% 12.51% 11.54% 9.50% -
ROE 4.50% 6.63% 2.74% 10.64% 9.94% 6.23% 2.68% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 423.90 340.23 177.64 698.21 517.32 339.44 169.15 84.60%
EPS 23.94 26.60 13.16 58.92 64.83 39.33 16.28 29.34%
DPS 4.50 4.50 0.00 26.00 6.00 6.00 0.00 -
NAPS 5.322 5.00 6.00 6.926 6.522 6.316 6.082 -8.52%
Adjusted Per Share Value based on latest NOSH - 4,344,519
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 398.26 260.53 133.37 522.99 387.29 254.06 126.59 114.85%
EPS 22.49 25.37 12.36 55.22 48.53 29.44 12.18 50.56%
DPS 4.23 3.45 0.00 19.48 4.49 4.49 0.00 -
NAPS 5.0001 3.8286 4.5047 5.1879 4.8826 4.7272 4.5518 6.46%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 7.11 6.30 5.44 5.67 5.34 5.09 5.39 -
P/RPS 1.68 1.85 3.06 0.81 1.03 1.50 3.19 -34.81%
P/EPS 29.70 19.02 33.04 7.69 8.24 12.94 33.11 -6.99%
EY 3.37 5.26 3.03 13.00 12.14 7.73 3.02 7.59%
DY 0.63 0.71 0.00 4.59 1.12 1.18 0.00 -
P/NAPS 1.34 1.26 0.91 0.82 0.82 0.81 0.89 31.39%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 21/07/11 21/04/11 19/01/11 28/10/10 14/07/10 20/04/10 20/01/10 -
Price 6.52 6.03 6.49 5.68 5.51 5.44 5.22 -
P/RPS 1.54 1.77 3.65 0.81 1.07 1.60 3.09 -37.16%
P/EPS 27.23 18.20 39.42 7.71 8.50 13.83 32.06 -10.32%
EY 3.67 5.49 2.54 12.98 11.77 7.23 3.12 11.44%
DY 0.69 0.75 0.00 4.58 1.09 1.10 0.00 -
P/NAPS 1.23 1.21 1.08 0.82 0.84 0.86 0.86 26.96%

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