[TENAGA] YoY Annualized Quarter Result on 31-May-2009 [#3]

Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 286.42%
YoY- -73.81%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 35,351,466 30,782,266 29,934,266 28,430,666 24,016,266 22,925,866 19,685,200 10.24%
PBT 5,952,933 2,205,200 4,696,266 1,710,666 4,400,533 5,915,200 2,614,666 14.68%
Tax -1,483,733 -489,200 -951,866 -751,200 -558,266 -678,133 -726,533 12.62%
NP 4,469,200 1,716,000 3,744,400 959,466 3,842,266 5,237,066 1,888,133 15.42%
-
NP to SH 4,466,000 1,738,666 3,751,333 1,004,800 3,835,866 5,190,266 1,854,000 15.76%
-
Tax Rate 24.92% 22.18% 20.27% 43.91% 12.69% 11.46% 27.79% -
Total Cost 30,882,266 29,066,266 26,189,866 27,471,200 20,174,000 17,688,800 17,797,066 9.61%
-
Net Worth 32,748,460 28,985,319 28,304,251 25,853,810 26,039,412 23,865,908 17,457,018 11.04%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 370,421 326,779 347,184 271,567 577,690 1,136,471 - -
Div Payout % 8.29% 18.79% 9.25% 27.03% 15.06% 21.90% - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 32,748,460 28,985,319 28,304,251 25,853,810 26,039,412 23,865,908 17,457,018 11.04%
NOSH 5,458,076 5,446,320 4,339,811 4,333,525 4,332,680 4,261,769 4,040,976 5.13%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 12.64% 5.57% 12.51% 3.37% 16.00% 22.84% 9.59% -
ROE 13.64% 6.00% 13.25% 3.89% 14.73% 21.75% 10.62% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 647.69 565.19 689.76 656.06 554.31 537.94 487.14 4.85%
EPS 81.83 31.92 86.44 23.19 88.53 121.79 45.88 10.11%
DPS 6.79 6.00 8.00 6.27 13.33 26.67 0.00 -
NAPS 6.00 5.322 6.522 5.966 6.01 5.60 4.32 5.62%
Adjusted Per Share Value based on latest NOSH - 4,335,169
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 608.15 529.55 514.96 489.09 413.15 394.39 338.64 10.24%
EPS 76.83 29.91 64.53 17.29 65.99 89.29 31.89 15.76%
DPS 6.37 5.62 5.97 4.67 9.94 19.55 0.00 -
NAPS 5.6337 4.9863 4.8692 4.4476 4.4796 4.1056 3.0031 11.04%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 6.67 7.11 5.34 5.22 4.51 11.70 9.10 -
P/RPS 1.03 1.26 0.77 0.80 0.81 2.17 1.87 -9.45%
P/EPS 8.15 22.27 6.18 22.51 5.09 9.61 19.83 -13.76%
EY 12.27 4.49 16.19 4.44 19.63 10.41 5.04 15.96%
DY 1.02 0.84 1.50 1.20 2.96 2.28 0.00 -
P/NAPS 1.11 1.34 0.82 0.87 0.75 2.09 2.11 -10.14%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 19/07/12 21/07/11 14/07/10 22/07/09 24/07/08 13/07/07 14/07/06 -
Price 6.75 6.52 5.51 5.38 5.15 11.60 9.20 -
P/RPS 1.04 1.15 0.80 0.82 0.93 2.16 1.89 -9.46%
P/EPS 8.25 20.42 6.37 23.20 5.82 9.52 20.05 -13.74%
EY 12.12 4.90 15.69 4.31 17.19 10.50 4.99 15.92%
DY 1.01 0.92 1.45 1.16 2.59 2.30 0.00 -
P/NAPS 1.13 1.23 0.84 0.90 0.86 2.07 2.13 -10.01%

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