[TENAGA] QoQ Quarter Result on 30-Nov-2005 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- 47.57%
YoY- 6907.06%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 5,620,300 5,021,100 4,831,400 4,911,400 4,956,100 4,835,800 4,640,800 13.57%
PBT 795,800 670,800 542,600 747,600 396,900 698,300 507,200 34.91%
Tax -50,200 -258,100 -143,700 -143,100 8,400 -125,500 -212,100 -61.63%
NP 745,600 412,700 398,900 604,500 405,300 572,800 295,100 85.19%
-
NP to SH 736,400 395,400 399,500 595,600 403,600 572,800 295,100 83.67%
-
Tax Rate 6.31% 38.48% 26.48% 19.14% -2.12% 17.97% 41.82% -
Total Cost 4,874,700 4,608,400 4,432,500 4,306,900 4,550,800 4,263,000 4,345,700 7.93%
-
Net Worth 19,153,735 17,465,522 16,161,003 16,140,920 12,822,875 15,400,604 14,882,748 18.26%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 489,031 - - - 519,326 - 95,811 195.56%
Div Payout % 66.41% - - - 128.67% - 32.47% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 19,153,735 17,465,522 16,161,003 16,140,920 12,822,875 15,400,604 14,882,748 18.26%
NOSH 4,075,262 4,042,944 3,232,200 3,228,184 3,205,718 3,201,788 3,193,723 17.59%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 13.27% 8.22% 8.26% 12.31% 8.18% 11.84% 6.36% -
ROE 3.84% 2.26% 2.47% 3.69% 3.15% 3.72% 1.98% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 137.91 124.19 149.48 152.14 154.60 151.03 145.31 -3.41%
EPS 18.07 9.78 9.88 14.76 10.05 17.89 9.24 56.19%
DPS 12.00 0.00 0.00 0.00 16.20 0.00 3.00 151.34%
NAPS 4.70 4.32 5.00 5.00 4.00 4.81 4.66 0.56%
Adjusted Per Share Value based on latest NOSH - 3,228,184
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 96.69 86.38 83.11 84.49 85.26 83.19 79.84 13.57%
EPS 12.67 6.80 6.87 10.25 6.94 9.85 5.08 83.60%
DPS 8.41 0.00 0.00 0.00 8.93 0.00 1.65 195.29%
NAPS 3.295 3.0046 2.7802 2.7767 2.2059 2.6494 2.5603 18.26%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 9.15 9.10 8.85 9.80 11.00 10.30 10.40 -
P/RPS 6.63 7.33 5.92 6.44 7.12 6.82 7.16 -4.98%
P/EPS 50.64 93.05 71.60 53.12 87.37 57.57 112.55 -41.19%
EY 1.97 1.07 1.40 1.88 1.14 1.74 0.89 69.59%
DY 1.31 0.00 0.00 0.00 1.47 0.00 0.29 172.51%
P/NAPS 1.95 2.11 1.77 1.96 2.75 2.14 2.23 -8.53%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 12/10/06 14/07/06 13/04/06 25/01/06 25/10/05 21/07/05 18/04/05 -
Price 9.85 9.20 8.65 10.50 10.30 10.80 10.40 -
P/RPS 7.14 7.41 5.79 6.90 6.66 7.15 7.16 -0.18%
P/EPS 54.51 94.07 69.98 56.91 81.81 60.37 112.55 -38.24%
EY 1.83 1.06 1.43 1.76 1.22 1.66 0.89 61.48%
DY 1.22 0.00 0.00 0.00 1.57 0.00 0.29 159.91%
P/NAPS 2.10 2.13 1.73 2.10 2.58 2.25 2.23 -3.91%

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