[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2010 [#2]

Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 141.6%
YoY- 733.17%
Quarter Report
View:
Show?
Cumulative Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 17,981,000 17,322,600 15,102,500 14,727,400 14,321,200 12,014,800 11,283,700 8.06%
PBT 3,607,600 3,484,400 1,887,500 2,235,400 42,700 2,860,800 2,988,700 3.18%
Tax -930,700 -817,400 -413,800 -536,400 -328,900 -274,700 -166,100 33.23%
NP 2,676,900 2,667,000 1,473,700 1,699,000 -286,200 2,586,100 2,822,600 -0.87%
-
NP to SH 2,687,600 2,677,100 1,470,500 1,706,400 -269,500 2,578,100 2,801,000 -0.68%
-
Tax Rate 25.80% 23.46% 21.92% 24.00% 770.26% 9.60% 5.56% -
Total Cost 15,304,100 14,655,600 13,628,800 13,028,400 14,607,400 9,428,700 8,461,100 10.37%
-
Net Worth 33,661,197 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 22,822,961 6.68%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 551,642 277,767 199,748 260,320 203,641 433,221 423,431 4.50%
Div Payout % 20.53% 10.38% 13.58% 15.26% 0.00% 16.80% 15.12% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 33,661,197 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 22,822,961 6.68%
NOSH 5,516,420 5,457,130 4,438,863 4,338,672 4,332,797 4,332,213 4,234,315 4.50%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 14.89% 15.40% 9.76% 11.54% -2.00% 21.52% 25.01% -
ROE 7.98% 7.65% 6.63% 6.23% -1.08% 9.85% 12.27% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 325.95 317.43 340.23 339.44 330.53 277.34 266.48 3.41%
EPS 48.72 49.06 26.60 39.33 -6.22 59.51 66.15 -4.96%
DPS 10.00 5.09 4.50 6.00 4.70 10.00 10.00 0.00%
NAPS 6.102 6.413 5.00 6.316 5.755 6.04 5.39 2.08%
Adjusted Per Share Value based on latest NOSH - 4,338,828
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 309.33 298.00 259.81 253.36 246.37 206.69 194.11 8.06%
EPS 46.23 46.05 25.30 29.36 -4.64 44.35 48.19 -0.68%
DPS 9.49 4.78 3.44 4.48 3.50 7.45 7.28 4.51%
NAPS 5.7907 6.0205 3.8181 4.7141 4.2896 4.5014 3.9262 6.68%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 6.94 6.28 6.30 5.09 4.13 5.79 12.00 -
P/RPS 2.13 1.98 1.85 1.50 1.25 2.09 4.50 -11.71%
P/EPS 14.24 12.80 19.02 12.94 -66.40 9.73 18.14 -3.95%
EY 7.02 7.81 5.26 7.73 -1.51 10.28 5.51 4.11%
DY 1.44 0.81 0.71 1.18 1.14 1.73 0.83 9.60%
P/NAPS 1.14 0.98 1.26 0.81 0.72 0.96 2.23 -10.57%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 18/04/13 12/04/12 21/04/11 20/04/10 15/04/09 14/04/08 16/04/07 -
Price 7.95 6.51 6.03 5.44 4.16 4.48 12.20 -
P/RPS 2.44 2.05 1.77 1.60 1.26 1.62 4.58 -9.95%
P/EPS 16.32 13.27 18.20 13.83 -66.88 7.53 18.44 -2.01%
EY 6.13 7.54 5.49 7.23 -1.50 13.28 5.42 2.07%
DY 1.26 0.78 0.75 1.10 1.13 2.23 0.82 7.41%
P/NAPS 1.30 1.02 1.21 0.86 0.72 0.74 2.26 -8.79%

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