[TENAGA] QoQ TTM Result on 28-Feb-2010 [#2]

Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 12.67%
YoY- 1241.09%
Quarter Report
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 30,913,800 30,520,900 29,913,300 29,191,800 28,709,300 28,785,600 28,066,100 6.64%
PBT 4,252,200 4,222,900 3,782,300 3,735,800 3,288,900 1,543,100 1,007,800 160.88%
Tax -867,100 -858,800 -840,600 -897,600 -797,700 -690,100 -569,500 32.31%
NP 3,385,100 3,364,100 2,941,700 2,838,200 2,491,200 853,000 438,300 290.23%
-
NP to SH 3,378,900 3,368,700 2,977,800 2,893,800 2,568,300 917,900 470,700 271.67%
-
Tax Rate 20.39% 20.34% 22.22% 24.03% 24.25% 44.72% 56.51% -
Total Cost 27,528,700 27,156,800 26,971,600 26,353,600 26,218,100 27,932,600 27,627,800 -0.23%
-
Net Worth 26,113,554 26,067,115 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 0.64%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 1,129,233 1,129,233 826,926 826,926 770,363 770,363 636,998 46.42%
Div Payout % 33.42% 33.52% 27.77% 28.58% 30.00% 83.93% 135.33% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 26,113,554 26,067,115 28,304,609 27,404,042 26,386,463 25,993,213 25,863,621 0.64%
NOSH 4,352,259 4,344,519 4,339,866 4,338,828 4,338,451 4,335,092 4,335,169 0.26%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 10.95% 11.02% 9.83% 9.72% 8.68% 2.96% 1.56% -
ROE 12.94% 12.92% 10.52% 10.56% 9.73% 3.53% 1.82% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 710.29 702.52 689.27 672.80 661.74 664.01 647.40 6.36%
EPS 77.64 77.54 68.62 66.70 59.20 21.17 10.86 270.66%
DPS 26.00 26.00 19.07 19.07 17.77 17.77 14.70 46.20%
NAPS 6.00 6.00 6.522 6.316 6.082 5.996 5.966 0.37%
Adjusted Per Share Value based on latest NOSH - 4,338,828
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 531.81 525.05 514.60 502.19 493.89 495.20 482.82 6.64%
EPS 58.13 57.95 51.23 49.78 44.18 15.79 8.10 271.61%
DPS 19.43 19.43 14.23 14.23 13.25 13.25 10.96 46.42%
NAPS 4.4923 4.4843 4.8692 4.7143 4.5393 4.4716 4.4493 0.64%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 5.44 5.67 5.34 5.09 5.39 5.13 5.22 -
P/RPS 0.77 0.81 0.77 0.76 0.81 0.77 0.81 -3.31%
P/EPS 7.01 7.31 7.78 7.63 9.10 24.23 48.08 -72.26%
EY 14.27 13.68 12.85 13.10 10.98 4.13 2.08 260.63%
DY 4.78 4.59 3.57 3.75 3.30 3.46 2.82 42.11%
P/NAPS 0.91 0.95 0.82 0.81 0.89 0.86 0.87 3.03%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 19/01/11 28/10/10 14/07/10 20/04/10 20/01/10 26/10/09 22/07/09 -
Price 6.49 5.68 5.51 5.44 5.22 5.43 5.38 -
P/RPS 0.91 0.81 0.80 0.81 0.79 0.82 0.83 6.32%
P/EPS 8.36 7.33 8.03 8.16 8.82 25.65 49.55 -69.43%
EY 11.96 13.65 12.45 12.26 11.34 3.90 2.02 226.92%
DY 4.01 4.58 3.46 3.51 3.40 3.27 2.73 29.18%
P/NAPS 1.08 0.95 0.84 0.86 0.86 0.91 0.90 12.91%

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