[TENAGA] QoQ TTM Result on 30-Nov-2008 [#1]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

19-Jan-2009

Admission Sponsor

Sponsor

Financial Year

31-Aug-2009

Quarter

30-Nov-2008 [#1]

Profit Trend

QoQ- -94.8%

YoY- -96.88%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
TTM Result
Revenue	28,785,600	28,066,100	27,061,700	26,127,600	24,921,300	24,304,200	24,217,500	12.17%
YoY %	2.56%	3.71%	3.58%	4.84%	2.54%	0.36%	-	-
Horiz. %	118.86%	115.89%	111.74%	107.89%	102.91%	100.36%	100.00%	-
PBT	1,543,100	1,007,800	207,100	608,500	3,025,200	3,629,900	4,638,000	-51.88%
YoY %	53.12%	386.62%	-65.97%	-79.89%	-16.66%	-21.74%	-	-
Horiz. %	33.27%	21.73%	4.47%	13.12%	65.23%	78.26%	100.00%	-
Tax	-690,100	-569,500	-479,000	-465,700	-424,800	-608,400	-806,900	-9.87%
YoY %	-21.18%	-18.89%	-2.86%	-9.63%	30.18%	24.60%	-	-
Horiz. %	85.52%	70.58%	59.36%	57.71%	52.65%	75.40%	100.00%	-
NP	853,000	438,300	-271,900	142,800	2,600,400	3,021,500	3,831,100	-63.16%
YoY %	94.62%	261.20%	-290.41%	-94.51%	-13.94%	-21.13%	-	-
Horiz. %	22.27%	11.44%	-7.10%	3.73%	67.88%	78.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	917,900	470,700	-253,600	135,000	2,594,000	3,045,300	3,838,200	-61.37%
YoY %	95.01%	285.61%	-287.85%	-94.80%	-14.82%	-20.66%	-	-
Horiz. %	23.91%	12.26%	-6.61%	3.52%	67.58%	79.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.72%	56.51%	231.29%	76.53%	14.04%	16.76%	17.40%	-
YoY %	-20.86%	-75.57%	202.22%	445.09%	-16.23%	-3.68%	-	-
Horiz. %	257.01%	324.77%	1,329.25%	439.83%	80.69%	96.32%	100.00%	-
Total Cost	27,932,600	27,627,800	27,333,600	25,984,800	22,320,900	21,282,700	20,386,400	23.29%
YoY %	1.10%	1.08%	5.19%	16.41%	4.88%	4.40%	-	-
Horiz. %	137.02%	135.52%	134.08%	127.46%	109.49%	104.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,993,213	25,863,621	24,950,661	24,629,826	25,647,288	26,025,913	26,168,409	-0.44%
YoY %	0.50%	3.66%	1.30%	-3.97%	-1.45%	-0.54%	-	-
Horiz. %	99.33%	98.84%	95.35%	94.12%	98.01%	99.46%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Dividend
Div	770,363	636,998	636,998	866,483	866,483	1,138,886	1,570,559	-37.72%
YoY %	20.94%	0.00%	-26.48%	0.00%	-23.92%	-27.49%	-	-
Horiz. %	49.05%	40.56%	40.56%	55.17%	55.17%	72.51%	100.00%	-
Div Payout %	83.93%	135.33%	0.00%	641.84%	33.40%	37.40%	40.92%	-
YoY %	-37.98%	0.00%	0.00%	1,821.68%	-10.70%	-8.60%	-	-
Horiz. %	205.11%	330.72%	0.00%	1,568.52%	81.62%	91.40%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Equity
Net Worth	25,993,213	25,863,621	24,950,661	24,629,826	25,647,288	26,025,913	26,168,409	-0.44%
YoY %	0.50%	3.66%	1.30%	-3.97%	-1.45%	-0.54%	-	-
Horiz. %	99.33%	98.84%	95.35%	94.12%	98.01%	99.46%	100.00%	-
NOSH	4,335,092	4,335,169	4,335,475	4,334,710	4,332,312	4,330,434	4,332,518	0.03%
YoY %	-0.00%	-0.01%	0.02%	0.06%	0.04%	-0.05%	-	-
Horiz. %	100.06%	100.06%	100.07%	100.05%	100.00%	99.95%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Ratio Analysis
NP Margin	2.96%	1.56%	-1.00%	0.55%	10.43%	12.43%	15.82%	-
YoY %	89.74%	256.00%	-281.82%	-94.73%	-16.09%	-21.43%	-	-
Horiz. %	18.71%	9.86%	-6.32%	3.48%	65.93%	78.57%	100.00%	-
ROE	3.53%	1.82%	-1.02%	0.55%	10.11%	11.70%	14.67%	-
YoY %	93.96%	278.43%	-285.45%	-94.56%	-13.59%	-20.25%	-	-
Horiz. %	24.06%	12.41%	-6.95%	3.75%	68.92%	79.75%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Per Share
RPS	664.01	647.40	624.19	602.75	575.24	561.24	558.97	12.12%
YoY %	2.57%	3.72%	3.56%	4.78%	2.49%	0.41%	-	-
Horiz. %	118.79%	115.82%	111.67%	107.83%	102.91%	100.41%	100.00%	-
EPS	21.17	10.86	-5.85	3.11	59.88	70.32	88.59	-61.39%
YoY %	94.94%	285.64%	-288.10%	-94.81%	-14.85%	-20.62%	-	-
Horiz. %	23.90%	12.26%	-6.60%	3.51%	67.59%	79.38%	100.00%	-
DPS	17.77	14.70	14.70	20.00	20.00	26.30	36.30	-37.80%
YoY %	20.88%	0.00%	-26.50%	0.00%	-23.95%	-27.55%	-	-
Horiz. %	48.95%	40.50%	40.50%	55.10%	55.10%	72.45%	100.00%	-
NAPS	5.996	5.966	5.755	5.682	5.92	6.01	6.04	-0.48%
YoY %	0.50%	3.67%	1.28%	-4.02%	-1.50%	-0.50%	-	-
Horiz. %	99.27%	98.77%	95.28%	94.07%	98.01%	99.50%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Adjusted Per Share Value based on latest NOSH - 4,334,710
RPS	495.20	482.82	465.54	449.47	428.72	418.10	416.61	12.17%
YoY %	2.56%	3.71%	3.58%	4.84%	2.54%	0.36%	-	-
Horiz. %	118.86%	115.89%	111.74%	107.89%	102.91%	100.36%	100.00%	-
EPS	15.79	8.10	-4.36	2.32	44.62	52.39	66.03	-61.37%
YoY %	94.94%	285.78%	-287.93%	-94.80%	-14.83%	-20.66%	-	-
Horiz. %	23.91%	12.27%	-6.60%	3.51%	67.58%	79.34%	100.00%	-
DPS	13.25	10.96	10.96	14.91	14.91	19.59	27.02	-37.73%
YoY %	20.89%	0.00%	-26.49%	0.00%	-23.89%	-27.50%	-	-
Horiz. %	49.04%	40.56%	40.56%	55.18%	55.18%	72.50%	100.00%	-
NAPS	4.4716	4.4493	4.2923	4.2371	4.4121	4.4772	4.5017	-0.44%
YoY %	0.50%	3.66%	1.30%	-3.97%	-1.45%	-0.54%	-	-
Horiz. %	99.33%	98.84%	95.35%	94.12%	98.01%	99.46%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	-
Price	5.13	5.22	4.13	3.78	5.06	4.51	5.79	-
P/RPS	0.77	0.81	0.66	0.63	0.88	0.80	1.04	-18.11%
YoY %	-4.94%	22.73%	4.76%	-28.41%	10.00%	-23.08%	-	-
Horiz. %	74.04%	77.88%	63.46%	60.58%	84.62%	76.92%	100.00%	-
P/EPS	24.23	48.08	-70.61	121.37	8.45	6.41	6.54	138.86%
YoY %	-49.60%	168.09%	-158.18%	1,336.33%	31.83%	-1.99%	-	-
Horiz. %	370.49%	735.17%	-1,079.66%	1,855.81%	129.20%	98.01%	100.00%	-
EY	4.13	2.08	-1.42	0.82	11.83	15.59	15.30	-58.13%
YoY %	98.56%	246.48%	-273.17%	-93.07%	-24.12%	1.90%	-	-
Horiz. %	26.99%	13.59%	-9.28%	5.36%	77.32%	101.90%	100.00%	-
DY	3.46	2.82	3.56	5.29	3.95	5.83	6.27	-32.64%
YoY %	22.70%	-20.79%	-32.70%	33.92%	-32.25%	-7.02%	-	-
Horiz. %	55.18%	44.98%	56.78%	84.37%	63.00%	92.98%	100.00%	-
P/NAPS	0.86	0.87	0.72	0.67	0.85	0.75	0.96	-7.05%
YoY %	-1.15%	20.83%	7.46%	-21.18%	13.33%	-21.88%	-	-
Horiz. %	89.58%	90.62%	75.00%	69.79%	88.54%	78.12%	100.00%	-

	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	CAGR
Price Multiplier on Announcement Date
Date	26/10/09	22/07/09	15/04/09	19/01/09	16/10/08	24/07/08	14/04/08	-
Price	5.43	5.38	4.16	3.87	4.22	5.15	4.48	-
P/RPS	0.82	0.83	0.67	0.64	0.73	0.92	0.80	1.65%
YoY %	-1.20%	23.88%	4.69%	-12.33%	-20.65%	15.00%	-	-
Horiz. %	102.50%	103.75%	83.75%	80.00%	91.25%	115.00%	100.00%	-
P/EPS	25.65	49.55	-71.12	124.26	7.05	7.32	5.06	194.22%
YoY %	-48.23%	169.67%	-157.23%	1,662.55%	-3.69%	44.66%	-	-
Horiz. %	506.92%	979.25%	-1,405.53%	2,455.73%	139.33%	144.66%	100.00%	-
EY	3.90	2.02	-1.41	0.80	14.19	13.65	19.77	-66.01%
YoY %	93.07%	243.26%	-276.25%	-94.36%	3.96%	-30.96%	-	-
Horiz. %	19.73%	10.22%	-7.13%	4.05%	71.78%	69.04%	100.00%	-
DY	3.27	2.73	3.53	5.17	4.74	5.11	8.10	-45.28%
YoY %	19.78%	-22.66%	-31.72%	9.07%	-7.24%	-36.91%	-	-
Horiz. %	40.37%	33.70%	43.58%	63.83%	58.52%	63.09%	100.00%	-
P/NAPS	0.91	0.90	0.72	0.68	0.71	0.86	0.74	14.73%
YoY %	1.11%	25.00%	5.88%	-4.23%	-17.44%	16.22%	-	-
Horiz. %	122.97%	121.62%	97.30%	91.89%	95.95%	116.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos