[TENAGA] YoY Annualized Quarter Result on 31-May-2006 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
14-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- -6.84%
YoY- 58.66%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 28,430,666 24,016,266 22,925,866 19,685,200 18,695,200 17,424,133 16,168,666 9.85%
PBT 1,710,666 4,400,533 5,915,200 2,614,666 1,896,000 1,238,400 1,578,800 1.34%
Tax -751,200 -558,266 -678,133 -726,533 -727,466 -748,666 -614,266 3.40%
NP 959,466 3,842,266 5,237,066 1,888,133 1,168,533 489,733 964,533 -0.08%
-
NP to SH 1,004,800 3,835,866 5,190,266 1,854,000 1,168,533 489,733 964,533 0.68%
-
Tax Rate 43.91% 12.69% 11.46% 27.79% 38.37% 60.45% 38.91% -
Total Cost 27,471,200 20,174,000 17,688,800 17,797,066 17,526,666 16,934,400 15,204,133 10.35%
-
Net Worth 25,853,810 26,039,412 23,865,908 17,457,018 15,317,892 14,953,689 12,448,087 12.94%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 271,567 577,690 1,136,471 - - - - -
Div Payout % 27.03% 15.06% 21.90% - - - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 25,853,810 26,039,412 23,865,908 17,457,018 15,317,892 14,953,689 12,448,087 12.94%
NOSH 4,333,525 4,332,680 4,261,769 4,040,976 3,184,593 3,115,351 3,112,021 5.66%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 3.37% 16.00% 22.84% 9.59% 6.25% 2.81% 5.97% -
ROE 3.89% 14.73% 21.75% 10.62% 7.63% 3.27% 7.75% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 656.06 554.31 537.94 487.14 587.05 559.30 519.56 3.96%
EPS 23.19 88.53 121.79 45.88 36.69 15.72 31.00 -4.71%
DPS 6.27 13.33 26.67 0.00 0.00 0.00 0.00 -
NAPS 5.966 6.01 5.60 4.32 4.81 4.80 4.00 6.88%
Adjusted Per Share Value based on latest NOSH - 4,042,944
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 489.09 413.15 394.39 338.64 321.61 299.75 278.15 9.85%
EPS 17.29 65.99 89.29 31.89 20.10 8.42 16.59 0.69%
DPS 4.67 9.94 19.55 0.00 0.00 0.00 0.00 -
NAPS 4.4476 4.4796 4.1056 3.0031 2.6351 2.5725 2.1414 12.94%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 5.22 4.51 11.70 9.10 10.30 9.60 8.90 -
P/RPS 0.80 0.81 2.17 1.87 1.75 1.72 1.71 -11.88%
P/EPS 22.51 5.09 9.61 19.83 28.07 61.07 28.72 -3.97%
EY 4.44 19.63 10.41 5.04 3.56 1.64 3.48 4.14%
DY 1.20 2.96 2.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.75 2.09 2.11 2.14 2.00 2.23 -14.50%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 22/07/09 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 -
Price 5.38 5.15 11.60 9.20 10.80 10.30 8.85 -
P/RPS 0.82 0.93 2.16 1.89 1.84 1.84 1.70 -11.43%
P/EPS 23.20 5.82 9.52 20.05 29.43 65.52 28.55 -3.39%
EY 4.31 17.19 10.50 4.99 3.40 1.53 3.50 3.52%
DY 1.16 2.59 2.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.86 2.07 2.13 2.25 2.15 2.21 -13.89%

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