[TENAGA] QoQ TTM Result on 31-Aug-2001 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-Aug-2001 [#4]
Profit Trend
QoQ- -14.86%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 15,015,400 14,766,200 14,558,700 14,362,600 14,242,700 14,312,000 14,314,600 3.24%
PBT 1,566,800 2,272,300 2,241,300 2,223,600 2,693,400 2,373,800 1,972,300 -14.23%
Tax -334,100 -311,900 -210,700 -88,000 -185,000 -184,200 -222,300 31.23%
NP 1,232,700 1,960,400 2,030,600 2,135,600 2,508,400 2,189,600 1,750,000 -20.84%
-
NP to SH 1,232,700 1,960,400 2,030,600 2,135,600 2,508,400 2,189,600 1,750,000 -20.84%
-
Tax Rate 21.32% 13.73% 9.40% 3.96% 6.87% 7.76% 11.27% -
Total Cost 13,782,700 12,805,800 12,528,100 12,227,000 11,734,300 12,122,400 12,564,600 6.36%
-
Net Worth 17,648,816 15,532,566 15,553,278 16,558,530 16,214,299 15,520,492 15,237,281 10.30%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div 93,195 93,195 - - - - - -
Div Payout % 7.56% 4.75% - - - - - -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 17,648,816 15,532,566 15,553,278 16,558,530 16,214,299 15,520,492 15,237,281 10.30%
NOSH 3,123,684 3,106,513 3,110,655 3,118,367 3,112,149 3,104,098 3,109,649 0.30%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 8.21% 13.28% 13.95% 14.87% 17.61% 15.30% 12.23% -
ROE 6.98% 12.62% 13.06% 12.90% 15.47% 14.11% 11.48% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 480.70 475.33 468.03 460.58 457.65 461.07 460.33 2.93%
EPS 39.46 63.11 65.28 68.48 80.60 70.54 56.28 -21.09%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.65 5.00 5.00 5.31 5.21 5.00 4.90 9.96%
Adjusted Per Share Value based on latest NOSH - 3,118,367
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 259.02 254.72 251.15 247.76 245.69 246.89 246.93 3.24%
EPS 21.26 33.82 35.03 36.84 43.27 37.77 30.19 -20.86%
DPS 1.61 1.61 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0445 2.6794 2.683 2.8564 2.7971 2.6774 2.6285 10.30%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 - - - - - - -
Price 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 25.34 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.95 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 01/08/02 26/04/02 31/01/02 29/10/01 - - - -
Price 9.80 11.30 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.04 2.38 0.00 0.00 0.00 0.00 0.00 -
P/EPS 24.83 17.91 0.00 0.00 0.00 0.00 0.00 -
EY 4.03 5.58 0.00 0.00 0.00 0.00 0.00 -
DY 0.31 0.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.26 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment