[TENAGA] YoY Annualized Quarter Result on 31-May-2007 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
13-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- -7.35%
YoY- 179.95%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Revenue 29,934,266 28,430,666 24,016,266 22,925,866 19,685,200 18,695,200 17,424,133 9.43%
PBT 4,696,266 1,710,666 4,400,533 5,915,200 2,614,666 1,896,000 1,238,400 24.86%
Tax -951,866 -751,200 -558,266 -678,133 -726,533 -727,466 -748,666 4.08%
NP 3,744,400 959,466 3,842,266 5,237,066 1,888,133 1,168,533 489,733 40.33%
-
NP to SH 3,751,333 1,004,800 3,835,866 5,190,266 1,854,000 1,168,533 489,733 40.37%
-
Tax Rate 20.27% 43.91% 12.69% 11.46% 27.79% 38.37% 60.45% -
Total Cost 26,189,866 27,471,200 20,174,000 17,688,800 17,797,066 17,526,666 16,934,400 7.53%
-
Net Worth 28,304,251 25,853,810 26,039,412 23,865,908 17,457,018 15,317,892 14,953,689 11.21%
Dividend
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Div 347,184 271,567 577,690 1,136,471 - - - -
Div Payout % 9.25% 27.03% 15.06% 21.90% - - - -
Equity
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Net Worth 28,304,251 25,853,810 26,039,412 23,865,908 17,457,018 15,317,892 14,953,689 11.21%
NOSH 4,339,811 4,333,525 4,332,680 4,261,769 4,040,976 3,184,593 3,115,351 5.67%
Ratio Analysis
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
NP Margin 12.51% 3.37% 16.00% 22.84% 9.59% 6.25% 2.81% -
ROE 13.25% 3.89% 14.73% 21.75% 10.62% 7.63% 3.27% -
Per Share
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 689.76 656.06 554.31 537.94 487.14 587.05 559.30 3.55%
EPS 86.44 23.19 88.53 121.79 45.88 36.69 15.72 32.83%
DPS 8.00 6.27 13.33 26.67 0.00 0.00 0.00 -
NAPS 6.522 5.966 6.01 5.60 4.32 4.81 4.80 5.23%
Adjusted Per Share Value based on latest NOSH - 4,316,725
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
RPS 516.38 490.44 414.29 395.48 339.58 322.50 300.58 9.43%
EPS 64.71 17.33 66.17 89.53 31.98 20.16 8.45 40.37%
DPS 5.99 4.68 9.97 19.60 0.00 0.00 0.00 -
NAPS 4.8826 4.4599 4.4919 4.117 3.0114 2.6424 2.5796 11.21%
Price Multiplier on Financial Quarter End Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 5.34 5.22 4.51 11.70 9.10 10.30 9.60 -
P/RPS 0.77 0.80 0.81 2.17 1.87 1.75 1.72 -12.53%
P/EPS 6.18 22.51 5.09 9.61 19.83 28.07 61.07 -31.72%
EY 16.19 4.44 19.63 10.41 5.04 3.56 1.64 46.43%
DY 1.50 1.20 2.96 2.28 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.75 2.09 2.11 2.14 2.00 -13.80%
Price Multiplier on Announcement Date
31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 CAGR
Date 14/07/10 22/07/09 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 -
Price 5.51 5.38 5.15 11.60 9.20 10.80 10.30 -
P/RPS 0.80 0.82 0.93 2.16 1.89 1.84 1.84 -12.95%
P/EPS 6.37 23.20 5.82 9.52 20.05 29.43 65.52 -32.17%
EY 15.69 4.31 17.19 10.50 4.99 3.40 1.53 47.37%
DY 1.45 1.16 2.59 2.30 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.86 2.07 2.13 2.25 2.15 -14.49%

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