[TENAGA] YoY Annualized Quarter Result on 28-Feb-2011 [#2]

Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 2.62%
YoY- -13.82%
Quarter Report
View:
Show?
Annualized Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 39,138,200 35,962,000 34,645,200 30,205,000 29,454,800 28,642,400 24,029,600 8.46%
PBT 5,869,600 7,215,200 6,968,800 3,775,000 4,470,800 85,400 5,721,600 0.42%
Tax 1,061,800 -1,861,400 -1,634,800 -827,600 -1,072,800 -657,800 -549,400 -
NP 6,931,400 5,353,800 5,334,000 2,947,400 3,398,000 -572,400 5,172,200 4.99%
-
NP to SH 6,968,400 5,375,200 5,354,200 2,941,000 3,412,800 -539,000 5,156,200 5.14%
-
Tax Rate -18.09% 25.80% 23.46% 21.92% 24.00% 770.26% 9.60% -
Total Cost 32,206,800 30,608,200 29,311,200 27,257,600 26,056,800 29,214,800 18,857,400 9.32%
-
Net Worth 33,863,748 33,661,197 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 4.38%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 1,128,791 1,103,284 555,535 399,497 520,640 407,282 866,442 4.50%
Div Payout % 16.20% 20.53% 10.38% 13.58% 15.26% 0.00% 16.80% -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 33,863,748 33,661,197 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 4.38%
NOSH 5,643,958 5,516,420 5,457,130 4,438,863 4,338,672 4,332,797 4,332,213 4.50%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 17.71% 14.89% 15.40% 9.76% 11.54% -2.00% 21.52% -
ROE 20.58% 15.97% 15.30% 13.25% 12.45% -2.16% 19.71% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 693.45 651.91 634.86 680.47 678.89 661.06 554.67 3.79%
EPS 123.48 97.44 98.12 53.20 78.66 -12.44 119.02 0.61%
DPS 20.00 20.00 10.18 9.00 12.00 9.40 20.00 0.00%
NAPS 6.00 6.102 6.413 5.00 6.316 5.755 6.04 -0.11%
Adjusted Per Share Value based on latest NOSH - 4,438,732
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 673.29 618.65 596.00 519.62 506.71 492.73 413.38 8.46%
EPS 119.88 92.47 92.11 50.59 58.71 -9.27 88.70 5.14%
DPS 19.42 18.98 9.56 6.87 8.96 7.01 14.91 4.50%
NAPS 5.8256 5.7907 6.0205 3.8181 4.7141 4.2896 4.5014 4.38%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 12.00 6.94 6.28 6.30 5.09 4.13 5.79 -
P/RPS 1.73 1.06 0.99 0.93 0.75 0.62 1.04 8.84%
P/EPS 9.72 7.12 6.40 9.51 6.47 -33.20 4.86 12.24%
EY 10.29 14.04 15.62 10.52 15.45 -3.01 20.56 -10.89%
DY 1.67 2.88 1.62 1.43 2.36 2.28 3.45 -11.38%
P/NAPS 2.00 1.14 0.98 1.26 0.81 0.72 0.96 13.00%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 24/04/14 18/04/13 12/04/12 21/04/11 20/04/10 15/04/09 14/04/08 -
Price 11.94 7.95 6.51 6.03 5.44 4.16 4.48 -
P/RPS 1.72 1.22 1.03 0.89 0.80 0.63 0.81 13.36%
P/EPS 9.67 8.16 6.64 9.10 6.92 -33.44 3.76 17.04%
EY 10.34 12.26 15.07 10.99 14.46 -2.99 26.57 -14.54%
DY 1.68 2.52 1.56 1.49 2.21 2.26 4.46 -15.01%
P/NAPS 1.99 1.30 1.02 1.21 0.86 0.72 0.74 17.91%

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