[TENAGA] YoY Cumulative Quarter Result on 29-Feb-2004 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 216.29%
YoY- -94.74%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 11,283,700 9,742,800 9,185,600 8,528,900 7,993,200 7,459,300 7,055,700 8.13%
PBT 2,988,700 1,290,200 723,700 336,400 892,100 1,619,800 1,543,400 11.63%
Tax -166,100 -286,800 -420,100 -305,700 -308,700 -50,000 -77,000 13.66%
NP 2,822,600 1,003,400 303,600 30,700 583,400 1,569,800 1,466,400 11.52%
-
NP to SH 2,801,000 995,100 303,600 30,700 583,400 1,569,800 1,466,400 11.38%
-
Tax Rate 5.56% 22.23% 58.05% 90.87% 34.60% 3.09% 4.99% -
Total Cost 8,461,100 8,739,400 8,882,000 8,498,200 7,409,800 5,889,500 5,589,300 7.15%
-
Net Worth 22,822,961 16,154,221 14,798,910 14,481,717 12,438,766 17,936,130 15,875,644 6.23%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 423,431 - 95,271 93,030 93,290 - 124,271 22.65%
Div Payout % 15.12% - 31.38% 303.03% 15.99% - 8.47% -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 22,822,961 16,154,221 14,798,910 14,481,717 12,438,766 17,936,130 15,875,644 6.23%
NOSH 4,234,315 3,230,844 3,175,732 3,101,010 3,109,691 3,108,514 3,106,779 5.29%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 25.01% 10.30% 3.31% 0.36% 7.30% 21.04% 20.78% -
ROE 12.27% 6.16% 2.05% 0.21% 4.69% 8.75% 9.24% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 266.48 301.56 289.24 275.04 257.04 239.96 227.11 2.69%
EPS 66.15 24.64 9.56 0.99 18.75 50.50 47.20 5.78%
DPS 10.00 0.00 3.00 3.00 3.00 0.00 4.00 16.49%
NAPS 5.39 5.00 4.66 4.67 4.00 5.77 5.11 0.89%
Adjusted Per Share Value based on latest NOSH - 3,120,218
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 194.65 168.07 158.46 147.13 137.89 128.68 121.71 8.13%
EPS 48.32 17.17 5.24 0.53 10.06 27.08 25.30 11.38%
DPS 7.30 0.00 1.64 1.60 1.61 0.00 2.14 22.68%
NAPS 3.9371 2.7867 2.5529 2.4982 2.1458 3.0941 2.7386 6.23%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 12.00 8.85 10.40 9.70 9.40 0.00 0.00 -
P/RPS 4.50 2.93 3.60 3.53 3.66 0.00 0.00 -
P/EPS 18.14 28.73 108.79 979.80 50.10 0.00 0.00 -
EY 5.51 3.48 0.92 0.10 2.00 0.00 0.00 -
DY 0.83 0.00 0.29 0.31 0.32 0.00 0.00 -
P/NAPS 2.23 1.77 2.23 2.08 2.35 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 16/04/07 13/04/06 18/04/05 27/04/04 29/04/03 26/04/02 11/05/01 -
Price 12.20 8.65 10.40 10.30 8.85 11.30 0.00 -
P/RPS 4.58 2.87 3.60 3.74 3.44 4.71 0.00 -
P/EPS 18.44 28.08 108.79 1,040.40 47.17 22.38 0.00 -
EY 5.42 3.56 0.92 0.10 2.12 4.47 0.00 -
DY 0.82 0.00 0.29 0.29 0.34 0.00 0.00 -
P/NAPS 2.26 1.73 2.23 2.21 2.21 1.96 0.00 -

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
Post a Comment