[TENAGA] YoY Annualized Quarter Result on 31-May-2011 [#3]

Announcement Date
21-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- -40.88%
YoY- -53.65%
Quarter Report
View:
Show?
Annualized Quarter Result
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 41,425,333 36,838,000 35,351,466 30,782,266 29,934,266 28,430,666 24,016,266 9.50%
PBT 6,406,533 7,609,333 5,952,933 2,205,200 4,696,266 1,710,666 4,400,533 6.45%
Tax 399,866 -1,640,933 -1,483,733 -489,200 -951,866 -751,200 -558,266 -
NP 6,806,400 5,968,400 4,469,200 1,716,000 3,744,400 959,466 3,842,266 9.99%
-
NP to SH 6,814,800 5,923,200 4,466,000 1,738,666 3,751,333 1,004,800 3,835,866 10.04%
-
Tax Rate -6.24% 21.56% 24.92% 22.18% 20.27% 43.91% 12.69% -
Total Cost 34,618,933 30,869,600 30,882,266 29,066,266 26,189,866 27,471,200 20,174,000 9.41%
-
Net Worth 33,862,533 34,928,056 32,748,460 28,985,319 28,304,251 25,853,810 26,039,412 4.47%
Dividend
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 752,500 738,280 370,421 326,779 347,184 271,567 577,690 4.50%
Div Payout % 11.04% 12.46% 8.29% 18.79% 9.25% 27.03% 15.06% -
Equity
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 33,862,533 34,928,056 32,748,460 28,985,319 28,304,251 25,853,810 26,039,412 4.47%
NOSH 5,643,755 5,537,104 5,458,076 5,446,320 4,339,811 4,333,525 4,332,680 4.50%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 16.43% 16.20% 12.64% 5.57% 12.51% 3.37% 16.00% -
ROE 20.12% 16.96% 13.64% 6.00% 13.25% 3.89% 14.73% -
Per Share
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 734.00 665.29 647.69 565.19 689.76 656.06 554.31 4.78%
EPS 120.75 106.97 81.83 31.92 86.44 23.19 88.53 5.30%
DPS 13.33 13.33 6.79 6.00 8.00 6.27 13.33 0.00%
NAPS 6.00 6.308 6.00 5.322 6.522 5.966 6.01 -0.02%
Adjusted Per Share Value based on latest NOSH - 5,448,019
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 712.64 633.72 608.15 529.55 514.96 489.09 413.15 9.50%
EPS 117.23 101.90 76.83 29.91 64.53 17.29 65.99 10.04%
DPS 12.95 12.70 6.37 5.62 5.97 4.67 9.94 4.50%
NAPS 5.8254 6.0087 5.6337 4.9863 4.8692 4.4476 4.4796 4.47%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 12.06 8.35 6.67 7.11 5.34 5.22 4.51 -
P/RPS 1.64 1.26 1.03 1.26 0.77 0.80 0.81 12.46%
P/EPS 9.99 7.81 8.15 22.27 6.18 22.51 5.09 11.88%
EY 10.01 12.81 12.27 4.49 16.19 4.44 19.63 -10.61%
DY 1.11 1.60 1.02 0.84 1.50 1.20 2.96 -15.07%
P/NAPS 2.01 1.32 1.11 1.34 0.82 0.87 0.75 17.84%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 16/07/14 18/07/13 19/07/12 21/07/11 14/07/10 22/07/09 24/07/08 -
Price 12.46 9.01 6.75 6.52 5.51 5.38 5.15 -
P/RPS 1.70 1.35 1.04 1.15 0.80 0.82 0.93 10.57%
P/EPS 10.32 8.42 8.25 20.42 6.37 23.20 5.82 10.01%
EY 9.69 11.87 12.12 4.90 15.69 4.31 17.19 -9.10%
DY 1.07 1.48 1.01 0.92 1.45 1.16 2.59 -13.69%
P/NAPS 2.08 1.43 1.13 1.23 0.84 0.90 0.86 15.85%

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