[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2009 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 71.45%
YoY- -110.45%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 17,322,600 15,102,500 14,727,400 14,321,200 12,014,800 11,283,700 9,742,800 10.05%
PBT 3,484,400 1,887,500 2,235,400 42,700 2,860,800 2,988,700 1,290,200 17.99%
Tax -817,400 -413,800 -536,400 -328,900 -274,700 -166,100 -286,800 19.05%
NP 2,667,000 1,473,700 1,699,000 -286,200 2,586,100 2,822,600 1,003,400 17.67%
-
NP to SH 2,677,100 1,470,500 1,706,400 -269,500 2,578,100 2,801,000 995,100 17.91%
-
Tax Rate 23.46% 21.92% 24.00% 770.26% 9.60% 5.56% 22.23% -
Total Cost 14,655,600 13,628,800 13,028,400 14,607,400 9,428,700 8,461,100 8,739,400 8.98%
-
Net Worth 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 22,822,961 16,154,221 13.73%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 277,767 199,748 260,320 203,641 433,221 423,431 - -
Div Payout % 10.38% 13.58% 15.26% 0.00% 16.80% 15.12% - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 22,822,961 16,154,221 13.73%
NOSH 5,457,130 4,438,863 4,338,672 4,332,797 4,332,213 4,234,315 3,230,844 9.12%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 15.40% 9.76% 11.54% -2.00% 21.52% 25.01% 10.30% -
ROE 7.65% 6.63% 6.23% -1.08% 9.85% 12.27% 6.16% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 317.43 340.23 339.44 330.53 277.34 266.48 301.56 0.85%
EPS 49.06 26.60 39.33 -6.22 59.51 66.15 24.64 12.15%
DPS 5.09 4.50 6.00 4.70 10.00 10.00 0.00 -
NAPS 6.413 5.00 6.316 5.755 6.04 5.39 5.00 4.23%
Adjusted Per Share Value based on latest NOSH - 4,335,475
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 298.82 260.53 254.06 247.05 207.26 194.65 168.07 10.05%
EPS 46.18 25.37 29.44 -4.65 44.47 48.32 17.17 17.90%
DPS 4.79 3.45 4.49 3.51 7.47 7.30 0.00 -
NAPS 6.0371 3.8286 4.7272 4.3015 4.5139 3.9371 2.7867 13.73%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 6.28 6.30 5.09 4.13 5.79 12.00 8.85 -
P/RPS 1.98 1.85 1.50 1.25 2.09 4.50 2.93 -6.31%
P/EPS 12.80 19.02 12.94 -66.40 9.73 18.14 28.73 -12.59%
EY 7.81 5.26 7.73 -1.51 10.28 5.51 3.48 14.40%
DY 0.81 0.71 1.18 1.14 1.73 0.83 0.00 -
P/NAPS 0.98 1.26 0.81 0.72 0.96 2.23 1.77 -9.37%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 12/04/12 21/04/11 20/04/10 15/04/09 14/04/08 16/04/07 13/04/06 -
Price 6.51 6.03 5.44 4.16 4.48 12.20 8.65 -
P/RPS 2.05 1.77 1.60 1.26 1.62 4.58 2.87 -5.44%
P/EPS 13.27 18.20 13.83 -66.88 7.53 18.44 28.08 -11.73%
EY 7.54 5.49 7.23 -1.50 13.28 5.42 3.56 13.31%
DY 0.78 0.75 1.10 1.13 2.23 0.82 0.00 -
P/NAPS 1.02 1.21 0.86 0.72 0.74 2.26 1.73 -8.42%

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