[TENAGA] QoQ Quarter Result on 28-Feb-2006 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
13-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -32.92%
YoY- 35.38%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 5,601,700 5,620,300 5,021,100 4,831,400 4,911,400 4,956,100 4,835,800 10.28%
PBT 1,337,600 795,800 670,800 542,600 747,600 396,900 698,300 54.17%
Tax -89,800 -50,200 -258,100 -143,700 -143,100 8,400 -125,500 -19.98%
NP 1,247,800 745,600 412,700 398,900 604,500 405,300 572,800 67.96%
-
NP to SH 1,246,200 736,400 395,400 399,500 595,600 403,600 572,800 67.82%
-
Tax Rate 6.71% 6.31% 38.48% 26.48% 19.14% -2.12% 17.97% -
Total Cost 4,353,900 4,874,700 4,608,400 4,432,500 4,306,900 4,550,800 4,263,000 1.41%
-
Net Worth 21,341,906 19,153,735 17,465,522 16,161,003 16,140,920 12,822,875 15,400,604 24.27%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - 489,031 - - - 519,326 - -
Div Payout % - 66.41% - - - 128.67% - -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 21,341,906 19,153,735 17,465,522 16,161,003 16,140,920 12,822,875 15,400,604 24.27%
NOSH 4,184,687 4,075,262 4,042,944 3,232,200 3,228,184 3,205,718 3,201,788 19.52%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 22.28% 13.27% 8.22% 8.26% 12.31% 8.18% 11.84% -
ROE 5.84% 3.84% 2.26% 2.47% 3.69% 3.15% 3.72% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 133.86 137.91 124.19 149.48 152.14 154.60 151.03 -7.72%
EPS 29.78 18.07 9.78 9.88 14.76 10.05 17.89 40.41%
DPS 0.00 12.00 0.00 0.00 0.00 16.20 0.00 -
NAPS 5.10 4.70 4.32 5.00 5.00 4.00 4.81 3.97%
Adjusted Per Share Value based on latest NOSH - 3,232,200
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 96.37 96.69 86.38 83.11 84.49 85.26 83.19 10.29%
EPS 21.44 12.67 6.80 6.87 10.25 6.94 9.85 67.87%
DPS 0.00 8.41 0.00 0.00 0.00 8.93 0.00 -
NAPS 3.6714 3.295 3.0046 2.7802 2.7767 2.2059 2.6494 24.27%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 -
Price 11.00 9.15 9.10 8.85 9.80 11.00 10.30 -
P/RPS 8.22 6.63 7.33 5.92 6.44 7.12 6.82 13.24%
P/EPS 36.94 50.64 93.05 71.60 53.12 87.37 57.57 -25.58%
EY 2.71 1.97 1.07 1.40 1.88 1.14 1.74 34.32%
DY 0.00 1.31 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 2.16 1.95 2.11 1.77 1.96 2.75 2.14 0.62%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 25/01/07 12/10/06 14/07/06 13/04/06 25/01/06 25/10/05 21/07/05 -
Price 12.20 9.85 9.20 8.65 10.50 10.30 10.80 -
P/RPS 9.11 7.14 7.41 5.79 6.90 6.66 7.15 17.51%
P/EPS 40.97 54.51 94.07 69.98 56.91 81.81 60.37 -22.75%
EY 2.44 1.83 1.06 1.43 1.76 1.22 1.66 29.24%
DY 0.00 1.22 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 2.39 2.10 2.13 1.73 2.10 2.58 2.25 4.10%

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