[TENAGA] QoQ Quarter Result on 30-Nov-2009 [#1]

Announcement Date
20-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 329.88%
YoY- 174.81%
Quarter Report
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 8,070,200 7,723,300 7,389,100 7,338,300 7,462,600 7,001,800 6,906,600 10.90%
PBT 700,700 1,286,800 1,262,300 973,100 260,100 1,240,300 815,400 -9.58%
Tax -144,900 -177,500 -260,800 -275,600 -126,700 -234,500 -160,900 -6.72%
NP 555,800 1,109,300 1,001,500 697,500 133,400 1,005,800 654,500 -10.29%
-
NP to SH 555,200 1,107,100 1,000,100 706,300 164,300 1,023,100 674,600 -12.14%
-
Tax Rate 20.68% 13.79% 20.66% 28.32% 48.71% 18.91% 19.73% -
Total Cost 7,514,400 6,614,000 6,387,600 6,640,800 7,329,200 5,996,000 6,252,100 13.00%
-
Net Worth 26,067,115 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 24,950,661 2.95%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 868,903 - 260,329 - 566,596 - 203,767 162.26%
Div Payout % 156.50% - 26.03% - 344.85% - 30.21% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 26,067,115 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 24,950,661 2.95%
NOSH 4,344,519 4,339,866 4,338,828 4,338,451 4,335,092 4,335,169 4,335,475 0.13%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 6.89% 14.36% 13.55% 9.50% 1.79% 14.36% 9.48% -
ROE 2.13% 3.91% 3.65% 2.68% 0.63% 3.96% 2.70% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 185.76 177.96 170.30 169.15 172.14 161.51 159.30 10.75%
EPS 10.22 25.51 23.05 16.28 3.79 23.60 15.56 -24.38%
DPS 20.00 0.00 6.00 0.00 13.07 0.00 4.70 161.90%
NAPS 6.00 6.522 6.316 6.082 5.996 5.966 5.755 2.81%
Adjusted Per Share Value based on latest NOSH - 4,338,451
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 138.83 132.86 127.11 126.24 128.38 120.45 118.81 10.90%
EPS 9.55 19.05 17.20 12.15 2.83 17.60 11.61 -12.17%
DPS 14.95 0.00 4.48 0.00 9.75 0.00 3.51 162.06%
NAPS 4.4843 4.8692 4.7143 4.5393 4.4716 4.4493 4.2923 2.95%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 5.67 5.34 5.09 5.39 5.13 5.22 4.13 -
P/RPS 3.05 3.00 2.99 3.19 2.98 3.23 2.59 11.48%
P/EPS 44.37 20.93 22.08 33.11 135.36 22.12 26.54 40.72%
EY 2.25 4.78 4.53 3.02 0.74 4.52 3.77 -29.04%
DY 3.53 0.00 1.18 0.00 2.55 0.00 1.14 112.00%
P/NAPS 0.95 0.82 0.81 0.89 0.86 0.87 0.72 20.23%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 14/07/10 20/04/10 20/01/10 26/10/09 22/07/09 15/04/09 -
Price 5.68 5.51 5.44 5.22 5.43 5.38 4.16 -
P/RPS 3.06 3.10 3.19 3.09 3.15 3.33 2.61 11.15%
P/EPS 44.45 21.60 23.60 32.06 143.27 22.80 26.74 40.19%
EY 2.25 4.63 4.24 3.12 0.70 4.39 3.74 -28.66%
DY 3.52 0.00 1.10 0.00 2.41 0.00 1.13 112.85%
P/NAPS 0.95 0.84 0.86 0.86 0.91 0.90 0.72 20.23%

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