[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2005 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 3471.76%
YoY- 888.93%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 12,014,800 11,283,700 9,742,800 9,185,600 8,528,900 7,993,200 7,459,300 8.26%
PBT 2,860,800 2,988,700 1,290,200 723,700 336,400 892,100 1,619,800 9.93%
Tax -274,700 -166,100 -286,800 -420,100 -305,700 -308,700 -50,000 32.80%
NP 2,586,100 2,822,600 1,003,400 303,600 30,700 583,400 1,569,800 8.66%
-
NP to SH 2,578,100 2,801,000 995,100 303,600 30,700 583,400 1,569,800 8.61%
-
Tax Rate 9.60% 5.56% 22.23% 58.05% 90.87% 34.60% 3.09% -
Total Cost 9,428,700 8,461,100 8,739,400 8,882,000 8,498,200 7,409,800 5,889,500 8.15%
-
Net Worth 26,166,567 22,822,961 16,154,221 14,798,910 14,481,717 12,438,766 17,936,130 6.49%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 433,221 423,431 - 95,271 93,030 93,290 - -
Div Payout % 16.80% 15.12% - 31.38% 303.03% 15.99% - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 26,166,567 22,822,961 16,154,221 14,798,910 14,481,717 12,438,766 17,936,130 6.49%
NOSH 4,332,213 4,234,315 3,230,844 3,175,732 3,101,010 3,109,691 3,108,514 5.68%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 21.52% 25.01% 10.30% 3.31% 0.36% 7.30% 21.04% -
ROE 9.85% 12.27% 6.16% 2.05% 0.21% 4.69% 8.75% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 277.34 266.48 301.56 289.24 275.04 257.04 239.96 2.43%
EPS 59.51 66.15 24.64 9.56 0.99 18.75 50.50 2.77%
DPS 10.00 10.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 6.04 5.39 5.00 4.66 4.67 4.00 5.77 0.76%
Adjusted Per Share Value based on latest NOSH - 3,193,723
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 206.69 194.11 167.61 158.02 146.72 137.51 128.32 8.26%
EPS 44.35 48.19 17.12 5.22 0.53 10.04 27.01 8.60%
DPS 7.45 7.28 0.00 1.64 1.60 1.60 0.00 -
NAPS 4.5014 3.9262 2.779 2.5459 2.4913 2.1398 3.0855 6.49%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 5.79 12.00 8.85 10.40 9.70 9.40 0.00 -
P/RPS 2.09 4.50 2.93 3.60 3.53 3.66 0.00 -
P/EPS 9.73 18.14 28.73 108.79 979.80 50.10 0.00 -
EY 10.28 5.51 3.48 0.92 0.10 2.00 0.00 -
DY 1.73 0.83 0.00 0.29 0.31 0.32 0.00 -
P/NAPS 0.96 2.23 1.77 2.23 2.08 2.35 0.00 -
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 14/04/08 16/04/07 13/04/06 18/04/05 27/04/04 29/04/03 26/04/02 -
Price 4.48 12.20 8.65 10.40 10.30 8.85 11.30 -
P/RPS 1.62 4.58 2.87 3.60 3.74 3.44 4.71 -16.28%
P/EPS 7.53 18.44 28.08 108.79 1,040.40 47.17 22.38 -16.58%
EY 13.28 5.42 3.56 0.92 0.10 2.12 4.47 19.87%
DY 2.23 0.82 0.00 0.29 0.29 0.34 0.00 -
P/NAPS 0.74 2.26 1.73 2.23 2.21 2.21 1.96 -14.97%

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