[TENAGA] QoQ Cumulative Quarter Result on 31-May-2011 [#3]

Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- -11.32%
YoY- -53.65%
Quarter Report
View:
Show?
Cumulative Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 17,322,600 8,694,400 32,241,200 23,086,700 15,102,500 7,731,200 30,317,400 -31.16%
PBT 3,484,400 -13,400 1,156,700 1,653,900 1,887,500 1,002,400 4,019,400 -9.09%
Tax -817,400 -63,000 -192,200 -366,900 -413,800 -283,900 -823,200 -0.47%
NP 2,667,000 -76,400 964,500 1,287,000 1,473,700 718,500 3,196,200 -11.37%
-
NP to SH 2,677,100 -74,100 965,400 1,304,000 1,470,500 716,500 3,200,800 -11.23%
-
Tax Rate 23.46% - 16.62% 22.18% 21.92% 28.32% 20.48% -
Total Cost 14,655,600 8,770,800 31,276,700 21,799,700 13,628,800 7,012,700 27,121,200 -33.68%
-
Net Worth 34,996,579 29,740,027 31,976,724 28,985,319 22,194,315 26,113,554 30,073,719 10.64%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 277,767 - 245,387 245,084 199,748 - 1,128,958 -60.76%
Div Payout % 10.38% - 25.42% 18.79% 13.58% - 35.27% -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 34,996,579 29,740,027 31,976,724 28,985,319 22,194,315 26,113,554 30,073,719 10.64%
NOSH 5,457,130 5,453,883 5,453,056 5,446,320 4,438,863 4,352,259 4,342,148 16.47%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 15.40% -0.88% 2.99% 5.57% 9.76% 9.29% 10.54% -
ROE 7.65% -0.25% 3.02% 4.50% 6.63% 2.74% 10.64% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 317.43 159.42 591.25 423.90 340.23 177.64 698.21 -40.90%
EPS 49.06 -1.36 17.71 23.94 26.60 13.16 58.92 -11.50%
DPS 5.09 0.00 4.50 4.50 4.50 0.00 26.00 -66.31%
NAPS 6.413 5.453 5.864 5.322 5.00 6.00 6.926 -5.00%
Adjusted Per Share Value based on latest NOSH - 5,448,019
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 298.00 149.57 554.64 397.16 259.81 133.00 521.55 -31.16%
EPS 46.05 -1.27 16.61 22.43 25.30 12.33 55.06 -11.24%
DPS 4.78 0.00 4.22 4.22 3.44 0.00 19.42 -60.75%
NAPS 6.0205 5.1162 5.5009 4.9863 3.8181 4.4923 5.1736 10.64%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 6.28 5.65 5.25 7.11 6.30 5.44 5.67 -
P/RPS 1.98 3.54 0.89 1.68 1.85 3.06 0.81 81.56%
P/EPS 12.80 -415.85 29.65 29.70 19.02 33.04 7.69 40.49%
EY 7.81 -0.24 3.37 3.37 5.26 3.03 13.00 -28.82%
DY 0.81 0.00 0.86 0.63 0.71 0.00 4.59 -68.57%
P/NAPS 0.98 1.04 0.90 1.34 1.26 0.91 0.82 12.63%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 12/04/12 17/01/12 28/10/11 21/07/11 21/04/11 19/01/11 28/10/10 -
Price 6.51 6.23 5.86 6.52 6.03 6.49 5.68 -
P/RPS 2.05 3.91 0.99 1.54 1.77 3.65 0.81 85.81%
P/EPS 13.27 -458.54 33.10 27.23 18.20 39.42 7.71 43.66%
EY 7.54 -0.22 3.02 3.67 5.49 2.54 12.98 -30.40%
DY 0.78 0.00 0.77 0.69 0.75 0.00 4.58 -69.30%
P/NAPS 1.02 1.14 1.00 1.23 1.21 1.08 0.82 15.67%

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