[TENAGA] YoY Cumulative Quarter Result on 28-Feb-2011 [#2]

Announcement Date
21-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
28-Feb-2011 [#2]
Profit Trend
QoQ- 105.23%
YoY- -13.82%
Quarter Report
View:
Show?
Cumulative Result
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 19,569,100 17,981,000 17,322,600 15,102,500 14,727,400 14,321,200 12,014,800 8.46%
PBT 2,934,800 3,607,600 3,484,400 1,887,500 2,235,400 42,700 2,860,800 0.42%
Tax 530,900 -930,700 -817,400 -413,800 -536,400 -328,900 -274,700 -
NP 3,465,700 2,676,900 2,667,000 1,473,700 1,699,000 -286,200 2,586,100 4.99%
-
NP to SH 3,484,200 2,687,600 2,677,100 1,470,500 1,706,400 -269,500 2,578,100 5.14%
-
Tax Rate -18.09% 25.80% 23.46% 21.92% 24.00% 770.26% 9.60% -
Total Cost 16,103,400 15,304,100 14,655,600 13,628,800 13,028,400 14,607,400 9,428,700 9.32%
-
Net Worth 33,863,748 33,661,197 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 4.38%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 564,395 551,642 277,767 199,748 260,320 203,641 433,221 4.50%
Div Payout % 16.20% 20.53% 10.38% 13.58% 15.26% 0.00% 16.80% -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 33,863,748 33,661,197 34,996,579 22,194,315 27,403,055 24,935,250 26,166,567 4.38%
NOSH 5,643,958 5,516,420 5,457,130 4,438,863 4,338,672 4,332,797 4,332,213 4.50%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 17.71% 14.89% 15.40% 9.76% 11.54% -2.00% 21.52% -
ROE 10.29% 7.98% 7.65% 6.63% 6.23% -1.08% 9.85% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 346.73 325.95 317.43 340.23 339.44 330.53 277.34 3.79%
EPS 61.74 48.72 49.06 26.60 39.33 -6.22 59.51 0.61%
DPS 10.00 10.00 5.09 4.50 6.00 4.70 10.00 0.00%
NAPS 6.00 6.102 6.413 5.00 6.316 5.755 6.04 -0.11%
Adjusted Per Share Value based on latest NOSH - 4,438,732
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 336.65 309.33 298.00 259.81 253.36 246.37 206.69 8.46%
EPS 59.94 46.23 46.05 25.30 29.36 -4.64 44.35 5.14%
DPS 9.71 9.49 4.78 3.44 4.48 3.50 7.45 4.51%
NAPS 5.8256 5.7907 6.0205 3.8181 4.7141 4.2896 4.5014 4.38%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 12.00 6.94 6.28 6.30 5.09 4.13 5.79 -
P/RPS 3.46 2.13 1.98 1.85 1.50 1.25 2.09 8.76%
P/EPS 19.44 14.24 12.80 19.02 12.94 -66.40 9.73 12.22%
EY 5.14 7.02 7.81 5.26 7.73 -1.51 10.28 -10.90%
DY 0.83 1.44 0.81 0.71 1.18 1.14 1.73 -11.51%
P/NAPS 2.00 1.14 0.98 1.26 0.81 0.72 0.96 13.00%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 24/04/14 18/04/13 12/04/12 21/04/11 20/04/10 15/04/09 14/04/08 -
Price 11.94 7.95 6.51 6.03 5.44 4.16 4.48 -
P/RPS 3.44 2.44 2.05 1.77 1.60 1.26 1.62 13.36%
P/EPS 19.34 16.32 13.27 18.20 13.83 -66.88 7.53 17.01%
EY 5.17 6.13 7.54 5.49 7.23 -1.50 13.28 -14.54%
DY 0.84 1.26 0.78 0.75 1.10 1.13 2.23 -15.01%
P/NAPS 1.99 1.30 1.02 1.21 0.86 0.72 0.74 17.91%

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