[TENAGA] QoQ Quarter Result on 31-May-2010 [#3]

Announcement Date
14-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 10.7%
YoY- 8.21%
Quarter Report
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 7,371,300 7,731,200 8,070,200 7,723,300 7,389,100 7,338,300 7,462,600 -0.81%
PBT 736,300 1,002,400 700,700 1,286,800 1,262,300 973,100 260,100 100.49%
Tax -94,000 -283,900 -144,900 -177,500 -260,800 -275,600 -126,700 -18.09%
NP 642,300 718,500 555,800 1,109,300 1,001,500 697,500 133,400 185.95%
-
NP to SH 641,100 716,500 555,200 1,107,100 1,000,100 706,300 164,300 148.47%
-
Tax Rate 12.77% 28.32% 20.68% 13.79% 20.66% 28.32% 48.71% -
Total Cost 6,729,000 7,012,700 7,514,400 6,614,000 6,387,600 6,640,800 7,329,200 -5.55%
-
Net Worth 22,193,662 26,113,554 26,067,115 28,304,609 27,404,042 26,386,463 25,993,213 -10.02%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 199,742 - 868,903 - 260,329 - 566,596 -50.19%
Div Payout % 31.16% - 156.50% - 26.03% - 344.85% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 22,193,662 26,113,554 26,067,115 28,304,609 27,404,042 26,386,463 25,993,213 -10.02%
NOSH 4,438,732 4,352,259 4,344,519 4,339,866 4,338,828 4,338,451 4,335,092 1.59%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 8.71% 9.29% 6.89% 14.36% 13.55% 9.50% 1.79% -
ROE 2.89% 2.74% 2.13% 3.91% 3.65% 2.68% 0.63% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 166.07 177.64 185.76 177.96 170.30 169.15 172.14 -2.37%
EPS 11.60 13.16 10.22 25.51 23.05 16.28 3.79 111.23%
DPS 4.50 0.00 20.00 0.00 6.00 0.00 13.07 -50.97%
NAPS 5.00 6.00 6.00 6.522 6.316 6.082 5.996 -11.43%
Adjusted Per Share Value based on latest NOSH - 4,339,866
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 127.16 133.37 139.22 133.23 127.47 126.59 128.73 -0.81%
EPS 11.06 12.36 9.58 19.10 17.25 12.18 2.83 148.73%
DPS 3.45 0.00 14.99 0.00 4.49 0.00 9.77 -50.13%
NAPS 3.8285 4.5047 4.4967 4.8827 4.7273 4.5518 4.484 -10.02%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 6.30 5.44 5.67 5.34 5.09 5.39 5.13 -
P/RPS 3.79 3.06 3.05 3.00 2.99 3.19 2.98 17.43%
P/EPS 43.62 33.04 44.37 20.93 22.08 33.11 135.36 -53.09%
EY 2.29 3.03 2.25 4.78 4.53 3.02 0.74 112.79%
DY 0.71 0.00 3.53 0.00 1.18 0.00 2.55 -57.46%
P/NAPS 1.26 0.91 0.95 0.82 0.81 0.89 0.86 29.08%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 21/04/11 19/01/11 28/10/10 14/07/10 20/04/10 20/01/10 26/10/09 -
Price 6.03 6.49 5.68 5.51 5.44 5.22 5.43 -
P/RPS 3.63 3.65 3.06 3.10 3.19 3.09 3.15 9.94%
P/EPS 41.75 39.42 44.45 21.60 23.60 32.06 143.27 -56.14%
EY 2.40 2.54 2.25 4.63 4.24 3.12 0.70 127.88%
DY 0.75 0.00 3.52 0.00 1.10 0.00 2.41 -54.17%
P/NAPS 1.21 1.08 0.95 0.84 0.86 0.86 0.91 20.98%

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