[TENAGA] YoY Annualized Quarter Result on 31-Aug-2003 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 10.09%
YoY- -24.19%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 20,384,200 18,977,500 17,712,100 16,457,800 15,375,100 14,362,600 13,719,100 6.81%
PBT 2,756,800 1,818,900 1,482,700 1,648,500 1,476,800 2,193,000 1,523,800 10.38%
Tax -595,100 -496,100 -669,000 -586,600 -76,000 -88,000 -191,000 20.84%
NP 2,161,700 1,322,800 813,700 1,061,900 1,400,800 2,105,000 1,332,800 8.38%
-
NP to SH 2,126,900 1,280,000 813,700 1,061,900 1,400,800 2,105,000 1,332,800 8.09%
-
Tax Rate 21.59% 27.27% 45.12% 35.58% 5.15% 4.01% 12.53% -
Total Cost 18,222,500 17,654,700 16,898,400 15,395,900 13,974,300 12,257,600 12,386,300 6.64%
-
Net Worth 19,033,567 15,920,238 14,352,070 13,971,254 17,704,124 16,486,061 14,508,568 4.62%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 599,354 516,849 567,842 373,396 - - 310,675 11.56%
Div Payout % 28.18% 40.38% 69.79% 35.16% - - 23.31% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 19,033,567 15,920,238 14,352,070 13,971,254 17,704,124 16,486,061 14,508,568 4.62%
NOSH 4,049,695 3,190,428 3,120,015 3,111,638 3,105,986 3,104,719 3,106,759 4.51%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 10.60% 6.97% 4.59% 6.45% 9.11% 14.66% 9.71% -
ROE 11.17% 8.04% 5.67% 7.60% 7.91% 12.77% 9.19% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 503.35 594.83 567.69 528.91 495.01 462.61 441.59 2.20%
EPS 52.52 32.01 26.08 34.12 45.10 67.80 42.90 3.42%
DPS 14.80 16.20 18.20 12.00 0.00 0.00 10.00 6.74%
NAPS 4.70 4.99 4.60 4.49 5.70 5.31 4.67 0.10%
Adjusted Per Share Value based on latest NOSH - 3,109,923
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 350.67 326.47 304.70 283.12 264.50 247.08 236.01 6.81%
EPS 36.59 22.02 14.00 18.27 24.10 36.21 22.93 8.09%
DPS 10.31 8.89 9.77 6.42 0.00 0.00 5.34 11.58%
NAPS 3.2743 2.7388 2.469 2.4035 3.0456 2.8361 2.4959 4.62%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/08/06 31/08/05 31/08/04 29/08/03 30/08/02 - - -
Price 9.15 11.00 10.00 9.00 9.85 0.00 0.00 -
P/RPS 1.82 1.85 1.76 1.70 1.99 0.00 0.00 -
P/EPS 17.42 27.42 38.34 26.37 21.84 0.00 0.00 -
EY 5.74 3.65 2.61 3.79 4.58 0.00 0.00 -
DY 1.62 1.47 1.82 1.33 0.00 0.00 0.00 -
P/NAPS 1.95 2.20 2.17 2.00 1.73 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 12/10/06 25/10/05 27/10/04 28/10/03 30/10/02 29/10/01 31/10/00 -
Price 9.85 10.30 10.70 9.25 8.95 0.00 0.00 -
P/RPS 1.96 1.73 1.88 1.75 1.81 0.00 0.00 -
P/EPS 18.75 25.67 41.03 27.10 19.84 0.00 0.00 -
EY 5.33 3.90 2.44 3.69 5.04 0.00 0.00 -
DY 1.50 1.57 1.70 1.30 0.00 0.00 0.00 -
P/NAPS 2.10 2.06 2.33 2.06 1.57 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