[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

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Cumulative Result
Revenue	17,322,600	15,102,500	14,727,400	14,321,200	12,014,800	11,283,700	9,742,800	10.05%
YoY %	14.70%	2.55%	2.84%	19.20%	6.48%	15.82%	-	-
Horiz. %	177.80%	155.01%	151.16%	146.99%	123.32%	115.82%	100.00%	-
PBT	3,484,400	1,887,500	2,235,400	42,700	2,860,800	2,988,700	1,290,200	17.99%
YoY %	84.60%	-15.56%	5,135.13%	-98.51%	-4.28%	131.65%	-	-
Horiz. %	270.07%	146.30%	173.26%	3.31%	221.73%	231.65%	100.00%	-
Tax	-817,400	-413,800	-536,400	-328,900	-274,700	-166,100	-286,800	19.05%
YoY %	-97.54%	22.86%	-63.09%	-19.73%	-65.38%	42.09%	-	-
Horiz. %	285.01%	144.28%	187.03%	114.68%	95.78%	57.91%	100.00%	-
NP	2,667,000	1,473,700	1,699,000	-286,200	2,586,100	2,822,600	1,003,400	17.67%
YoY %	80.97%	-13.26%	693.64%	-111.07%	-8.38%	181.30%	-	-
Horiz. %	265.80%	146.87%	169.32%	-28.52%	257.73%	281.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,677,100	1,470,500	1,706,400	-269,500	2,578,100	2,801,000	995,100	17.91%
YoY %	82.05%	-13.82%	733.17%	-110.45%	-7.96%	181.48%	-	-
Horiz. %	269.03%	147.77%	171.48%	-27.08%	259.08%	281.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.46%	21.92%	24.00%	770.26%	9.60%	5.56%	22.23%	-
YoY %	7.03%	-8.67%	-96.88%	7,923.54%	72.66%	-74.99%	-	-
Horiz. %	105.53%	98.61%	107.96%	3,464.96%	43.18%	25.01%	100.00%	-
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%
YoY %	7.53%	4.61%	-10.81%	54.92%	11.44%	-3.18%	-	-
Horiz. %	167.70%	155.95%	149.08%	167.14%	107.89%	96.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	57.68%	-19.01%	9.90%	-4.71%	14.65%	41.28%	-	-
Horiz. %	216.64%	137.39%	169.63%	154.36%	161.98%	141.28%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Dividend
Div	277,767	199,748	260,320	203,641	433,221	423,431	-	-
YoY %	39.06%	-23.27%	27.83%	-52.99%	2.31%	0.00%	-	-
Horiz. %	65.60%	47.17%	61.48%	48.09%	102.31%	100.00%	-	-
Div Payout %	10.38%	13.58%	15.26%	0.00%	16.80%	15.12%	-	-
YoY %	-23.56%	-11.01%	0.00%	0.00%	11.11%	0.00%	-	-
Horiz. %	68.65%	89.81%	100.93%	0.00%	111.11%	100.00%	-	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Equity
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%
YoY %	57.68%	-19.01%	9.90%	-4.71%	14.65%	41.28%	-	-
Horiz. %	216.64%	137.39%	169.63%	154.36%	161.98%	141.28%	100.00%	-
NOSH	5,457,130	4,438,863	4,338,672	4,332,797	4,332,213	4,234,315	3,230,844	9.12%
YoY %	22.94%	2.31%	0.14%	0.01%	2.31%	31.06%	-	-
Horiz. %	168.91%	137.39%	134.29%	134.11%	134.09%	131.06%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Ratio Analysis
NP Margin	15.40%	9.76%	11.54%	-2.00%	21.52%	25.01%	10.30%	-
YoY %	57.79%	-15.42%	677.00%	-109.29%	-13.95%	142.82%	-	-
Horiz. %	149.51%	94.76%	112.04%	-19.42%	208.93%	242.82%	100.00%	-
ROE	7.65%	6.63%	6.23%	-1.08%	9.85%	12.27%	6.16%	-
YoY %	15.38%	6.42%	676.85%	-110.96%	-19.72%	99.19%	-	-
Horiz. %	124.19%	107.63%	101.14%	-17.53%	159.90%	199.19%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Per Share
RPS	317.43	340.23	339.44	330.53	277.34	266.48	301.56	0.85%
YoY %	-6.70%	0.23%	2.70%	19.18%	4.08%	-11.63%	-	-
Horiz. %	105.26%	112.82%	112.56%	109.61%	91.97%	88.37%	100.00%	-
EPS	49.06	26.60	39.33	-6.22	59.51	66.15	24.64	12.15%
YoY %	84.44%	-32.37%	732.32%	-110.45%	-10.04%	168.47%	-	-
Horiz. %	199.11%	107.95%	159.62%	-25.24%	241.52%	268.47%	100.00%	-
DPS	5.09	4.50	6.00	4.70	10.00	10.00	0.00	-
YoY %	13.11%	-25.00%	27.66%	-53.00%	0.00%	0.00%	-	-
Horiz. %	50.90%	45.00%	60.00%	47.00%	100.00%	100.00%	-	-
NAPS	6.413	5.00	6.316	5.755	6.04	5.39	5.00	4.23%
YoY %	28.26%	-20.84%	9.75%	-4.72%	12.06%	7.80%	-	-
Horiz. %	128.26%	100.00%	126.32%	115.10%	120.80%	107.80%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,335,475
RPS	298.00	259.81	253.36	246.37	206.69	194.11	167.61	10.05%
YoY %	14.70%	2.55%	2.84%	19.20%	6.48%	15.81%	-	-
Horiz. %	177.79%	155.01%	151.16%	146.99%	123.32%	115.81%	100.00%	-
EPS	46.05	25.30	29.36	-4.64	44.35	48.19	17.12	17.91%
YoY %	82.02%	-13.83%	732.76%	-110.46%	-7.97%	181.48%	-	-
Horiz. %	268.98%	147.78%	171.50%	-27.10%	259.05%	281.48%	100.00%	-
DPS	4.78	3.44	4.48	3.50	7.45	7.28	0.00	-
YoY %	38.95%	-23.21%	28.00%	-53.02%	2.34%	0.00%	-	-
Horiz. %	65.66%	47.25%	61.54%	48.08%	102.34%	100.00%	-	-
NAPS	6.0205	3.8181	4.7141	4.2896	4.5014	3.9262	2.779	13.73%
YoY %	57.68%	-19.01%	9.90%	-4.71%	14.65%	41.28%	-	-
Horiz. %	216.64%	137.39%	169.63%	154.36%	161.98%	141.28%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	7.03%	23.33%	20.00%	-40.19%	-53.56%	53.58%	-	-
Horiz. %	67.58%	63.14%	51.19%	42.66%	71.33%	153.58%	100.00%	-
P/EPS	12.80	19.02	12.94	-66.40	9.73	18.14	28.73	-12.59%
YoY %	-32.70%	46.99%	119.49%	-782.43%	-46.36%	-36.86%	-	-
Horiz. %	44.55%	66.20%	45.04%	-231.12%	33.87%	63.14%	100.00%	-
EY	7.81	5.26	7.73	-1.51	10.28	5.51	3.48	14.40%
YoY %	48.48%	-31.95%	611.92%	-114.69%	86.57%	58.33%	-	-
Horiz. %	224.43%	151.15%	222.13%	-43.39%	295.40%	158.33%	100.00%	-
DY	0.81	0.71	1.18	1.14	1.73	0.83	0.00	-
YoY %	14.08%	-39.83%	3.51%	-34.10%	108.43%	0.00%	-	-
Horiz. %	97.59%	85.54%	142.17%	137.35%	208.43%	100.00%	-	-
P/NAPS	0.98	1.26	0.81	0.72	0.96	2.23	1.77	-9.37%
YoY %	-22.22%	55.56%	12.50%	-25.00%	-56.95%	25.99%	-	-
Horiz. %	55.37%	71.19%	45.76%	40.68%	54.24%	125.99%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	15.82%	10.62%	26.98%	-22.22%	-64.63%	59.58%	-	-
Horiz. %	71.43%	61.67%	55.75%	43.90%	56.45%	159.58%	100.00%	-
P/EPS	13.27	18.20	13.83	-66.88	7.53	18.44	28.08	-11.73%
YoY %	-27.09%	31.60%	120.68%	-988.18%	-59.16%	-34.33%	-	-
Horiz. %	47.26%	64.81%	49.25%	-238.18%	26.82%	65.67%	100.00%	-
EY	7.54	5.49	7.23	-1.50	13.28	5.42	3.56	13.31%
YoY %	37.34%	-24.07%	582.00%	-111.30%	145.02%	52.25%	-	-
Horiz. %	211.80%	154.21%	203.09%	-42.13%	373.03%	152.25%	100.00%	-
DY	0.78	0.75	1.10	1.13	2.23	0.82	0.00	-
YoY %	4.00%	-31.82%	-2.65%	-49.33%	171.95%	0.00%	-	-
Horiz. %	95.12%	91.46%	134.15%	137.80%	271.95%	100.00%	-	-
P/NAPS	1.02	1.21	0.86	0.72	0.74	2.26	1.73	-8.42%
YoY %	-15.70%	40.70%	19.44%	-2.70%	-67.26%	30.64%	-	-
Horiz. %	58.96%	69.94%	49.71%	41.62%	42.77%	130.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos