[TENAGA] QoQ Quarter Result on 30-Nov-2006 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
25-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 69.23%
YoY- 109.23%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 6,126,000 5,910,700 5,682,000 5,601,700 5,620,300 5,021,100 4,831,400 17.09%
PBT 329,500 1,447,700 1,651,100 1,337,600 795,800 670,800 542,600 -28.22%
Tax -189,700 -342,500 -76,300 -89,800 -50,200 -258,100 -143,700 20.27%
NP 139,800 1,105,200 1,574,800 1,247,800 745,600 412,700 398,900 -50.19%
-
NP to SH 168,400 1,091,700 1,554,800 1,246,200 736,400 395,400 399,500 -43.69%
-
Tax Rate 57.57% 23.66% 4.62% 6.71% 6.31% 38.48% 26.48% -
Total Cost 5,986,200 4,805,500 4,107,200 4,353,900 4,874,700 4,608,400 4,432,500 22.11%
-
Net Worth 23,982,929 24,173,664 23,086,424 21,341,906 19,153,735 17,465,522 16,161,003 30.01%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div 705,634 431,672 428,319 - 489,031 - - -
Div Payout % 419.02% 39.54% 27.55% - 66.41% - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 23,982,929 24,173,664 23,086,424 21,341,906 19,153,735 17,465,522 16,161,003 30.01%
NOSH 4,329,048 4,316,725 4,283,195 4,184,687 4,075,262 4,042,944 3,232,200 21.44%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin 2.28% 18.70% 27.72% 22.28% 13.27% 8.22% 8.26% -
ROE 0.70% 4.52% 6.73% 5.84% 3.84% 2.26% 2.47% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 141.51 136.93 132.66 133.86 137.91 124.19 149.48 -3.57%
EPS 3.89 25.29 36.30 29.78 18.07 9.78 9.88 -46.18%
DPS 16.30 10.00 10.00 0.00 12.00 0.00 0.00 -
NAPS 5.54 5.60 5.39 5.10 4.70 4.32 5.00 7.05%
Adjusted Per Share Value based on latest NOSH - 4,184,687
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 105.68 101.96 98.02 96.63 96.95 86.62 83.34 17.10%
EPS 2.90 18.83 26.82 21.50 12.70 6.82 6.89 -43.74%
DPS 12.17 7.45 7.39 0.00 8.44 0.00 0.00 -
NAPS 4.1372 4.1701 3.9825 3.6816 3.3041 3.0129 2.7879 30.00%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 -
Price 9.95 11.70 12.00 11.00 9.15 9.10 8.85 -
P/RPS 7.03 8.54 9.05 8.22 6.63 7.33 5.92 12.10%
P/EPS 255.78 46.26 33.06 36.94 50.64 93.05 71.60 133.14%
EY 0.39 2.16 3.02 2.71 1.97 1.07 1.40 -57.24%
DY 1.64 0.85 0.83 0.00 1.31 0.00 0.00 -
P/NAPS 1.80 2.09 2.23 2.16 1.95 2.11 1.77 1.12%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 25/10/07 13/07/07 16/04/07 25/01/07 12/10/06 14/07/06 13/04/06 -
Price 9.45 11.60 12.20 12.20 9.85 9.20 8.65 -
P/RPS 6.68 8.47 9.20 9.11 7.14 7.41 5.79 9.97%
P/EPS 242.93 45.87 33.61 40.97 54.51 94.07 69.98 128.74%
EY 0.41 2.18 2.98 2.44 1.83 1.06 1.43 -56.42%
DY 1.72 0.86 0.82 0.00 1.22 0.00 0.00 -
P/NAPS 1.71 2.07 2.26 2.39 2.10 2.13 1.73 -0.77%

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