[TENAGA] YoY Annualized Quarter Result on 28-Feb-2009 [#2]

Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 85.73%
YoY- -110.45%
Quarter Report
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 34,645,200 30,205,000 29,454,800 28,642,400 24,029,600 22,567,400 19,485,600 10.05%
PBT 6,968,800 3,775,000 4,470,800 85,400 5,721,600 5,977,400 2,580,400 17.99%
Tax -1,634,800 -827,600 -1,072,800 -657,800 -549,400 -332,200 -573,600 19.05%
NP 5,334,000 2,947,400 3,398,000 -572,400 5,172,200 5,645,200 2,006,800 17.67%
-
NP to SH 5,354,200 2,941,000 3,412,800 -539,000 5,156,200 5,602,000 1,990,200 17.91%
-
Tax Rate 23.46% 21.92% 24.00% 770.26% 9.60% 5.56% 22.23% -
Total Cost 29,311,200 27,257,600 26,056,800 29,214,800 18,857,400 16,922,200 17,478,800 8.98%
-
Net Worth 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 22,822,961 16,154,221 13.73%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 555,535 399,497 520,640 407,282 866,442 846,863 - -
Div Payout % 10.38% 13.58% 15.26% 0.00% 16.80% 15.12% - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 22,822,961 16,154,221 13.73%
NOSH 5,457,130 4,438,863 4,338,672 4,332,797 4,332,213 4,234,315 3,230,844 9.12%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 15.40% 9.76% 11.54% -2.00% 21.52% 25.01% 10.30% -
ROE 15.30% 13.25% 12.45% -2.16% 19.71% 24.55% 12.32% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 634.86 680.47 678.89 661.06 554.67 532.96 603.11 0.85%
EPS 98.12 53.20 78.66 -12.44 119.02 132.30 49.28 12.15%
DPS 10.18 9.00 12.00 9.40 20.00 20.00 0.00 -
NAPS 6.413 5.00 6.316 5.755 6.04 5.39 5.00 4.23%
Adjusted Per Share Value based on latest NOSH - 4,335,475
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 596.00 519.62 506.71 492.73 413.38 388.23 335.21 10.05%
EPS 92.11 50.59 58.71 -9.27 88.70 96.37 34.24 17.91%
DPS 9.56 6.87 8.96 7.01 14.91 14.57 0.00 -
NAPS 6.0205 3.8181 4.7141 4.2896 4.5014 3.9262 2.779 13.73%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 6.28 6.30 5.09 4.13 5.79 12.00 8.85 -
P/RPS 0.99 0.93 0.75 0.62 1.04 2.25 1.47 -6.37%
P/EPS 6.40 9.51 6.47 -33.20 4.86 9.07 14.37 -12.60%
EY 15.62 10.52 15.45 -3.01 20.56 11.03 6.96 14.40%
DY 1.62 1.43 2.36 2.28 3.45 1.67 0.00 -
P/NAPS 0.98 1.26 0.81 0.72 0.96 2.23 1.77 -9.37%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 12/04/12 21/04/11 20/04/10 15/04/09 14/04/08 16/04/07 13/04/06 -
Price 6.51 6.03 5.44 4.16 4.48 12.20 8.65 -
P/RPS 1.03 0.89 0.80 0.63 0.81 2.29 1.43 -5.31%
P/EPS 6.64 9.10 6.92 -33.44 3.76 9.22 14.04 -11.72%
EY 15.07 10.99 14.46 -2.99 26.57 10.84 7.12 13.29%
DY 1.56 1.49 2.21 2.26 4.46 1.64 0.00 -
P/NAPS 1.02 1.21 0.86 0.72 0.74 2.26 1.73 -8.42%

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