[TENAGA] QoQ Quarter Result on 31-Aug-2009 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
26-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-Aug-2009 [#4]
Profit Trend
QoQ- -83.94%
YoY- 158.08%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 7,723,300 7,389,100 7,338,300 7,462,600 7,001,800 6,906,600 7,414,600 2.75%
PBT 1,286,800 1,262,300 973,100 260,100 1,240,300 815,400 -772,700 -
Tax -177,500 -260,800 -275,600 -126,700 -234,500 -160,900 -168,000 3.73%
NP 1,109,300 1,001,500 697,500 133,400 1,005,800 654,500 -940,700 -
-
NP to SH 1,107,100 1,000,100 706,300 164,300 1,023,100 674,600 -944,100 -
-
Tax Rate 13.79% 20.66% 28.32% 48.71% 18.91% 19.73% - -
Total Cost 6,614,000 6,387,600 6,640,800 7,329,200 5,996,000 6,252,100 8,355,300 -14.43%
-
Net Worth 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 9.72%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div - 260,329 - 566,596 - 203,767 - -
Div Payout % - 26.03% - 344.85% - 30.21% - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 24,950,661 24,629,826 9.72%
NOSH 4,339,866 4,338,828 4,338,451 4,335,092 4,335,169 4,335,475 4,334,710 0.07%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 14.36% 13.55% 9.50% 1.79% 14.36% 9.48% -12.69% -
ROE 3.91% 3.65% 2.68% 0.63% 3.96% 2.70% -3.83% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 177.96 170.30 169.15 172.14 161.51 159.30 171.05 2.67%
EPS 25.51 23.05 16.28 3.79 23.60 15.56 -21.78 -
DPS 0.00 6.00 0.00 13.07 0.00 4.70 0.00 -
NAPS 6.522 6.316 6.082 5.996 5.966 5.755 5.682 9.63%
Adjusted Per Share Value based on latest NOSH - 4,335,092
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 133.23 127.47 126.59 128.73 120.78 119.14 127.91 2.75%
EPS 19.10 17.25 12.18 2.83 17.65 11.64 -16.29 -
DPS 0.00 4.49 0.00 9.77 0.00 3.52 0.00 -
NAPS 4.8827 4.7273 4.5518 4.484 4.4616 4.3041 4.2488 9.72%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 5.34 5.09 5.39 5.13 5.22 4.13 3.78 -
P/RPS 3.00 2.99 3.19 2.98 3.23 2.59 2.21 22.62%
P/EPS 20.93 22.08 33.11 135.36 22.12 26.54 -17.36 -
EY 4.78 4.53 3.02 0.74 4.52 3.77 -5.76 -
DY 0.00 1.18 0.00 2.55 0.00 1.14 0.00 -
P/NAPS 0.82 0.81 0.89 0.86 0.87 0.72 0.67 14.43%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 14/07/10 20/04/10 20/01/10 26/10/09 22/07/09 15/04/09 19/01/09 -
Price 5.51 5.44 5.22 5.43 5.38 4.16 3.87 -
P/RPS 3.10 3.19 3.09 3.15 3.33 2.61 2.26 23.47%
P/EPS 21.60 23.60 32.06 143.27 22.80 26.74 -17.77 -
EY 4.63 4.24 3.12 0.70 4.39 3.74 -5.63 -
DY 0.00 1.10 0.00 2.41 0.00 1.13 0.00 -
P/NAPS 0.84 0.86 0.86 0.91 0.90 0.72 0.68 15.14%

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