[TENAGA] YoY Cumulative Quarter Result on 31-Aug-2006 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

12-Oct-2006

Admission Sponsor

Sponsor

Financial Year

31-Aug-2006

Quarter

31-Aug-2006 [#4]

Profit Trend

QoQ- 52.96%

YoY- 66.16%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Cumulative Result
Revenue	28,785,600	24,755,300	23,320,400	20,384,200	18,977,500	17,712,100	16,457,800	9.75%
YoY %	16.28%	6.15%	14.40%	7.41%	7.14%	7.62%	-	-
Horiz. %	174.91%	150.42%	141.70%	123.86%	115.31%	107.62%	100.00%	-
PBT	1,543,100	3,025,200	4,765,900	2,756,800	1,818,900	1,482,700	1,648,500	-1.09%
YoY %	-48.99%	-36.52%	72.88%	51.56%	22.67%	-10.06%	-	-
Horiz. %	93.61%	183.51%	289.11%	167.23%	110.34%	89.94%	100.00%	-
Tax	-690,100	-424,800	-698,300	-595,100	-496,100	-669,000	-586,600	2.74%
YoY %	-62.45%	39.17%	-17.34%	-19.96%	25.84%	-14.05%	-	-
Horiz. %	117.64%	72.42%	119.04%	101.45%	84.57%	114.05%	100.00%	-
NP	853,000	2,600,400	4,067,600	2,161,700	1,322,800	813,700	1,061,900	-3.58%
YoY %	-67.20%	-36.07%	88.17%	63.42%	62.57%	-23.37%	-	-
Horiz. %	80.33%	244.88%	383.05%	203.57%	124.57%	76.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	917,900	2,594,000	4,061,100	2,126,900	1,280,000	813,700	1,061,900	-2.39%
YoY %	-64.61%	-36.13%	90.94%	66.16%	57.31%	-23.37%	-	-
Horiz. %	86.44%	244.28%	382.44%	200.29%	120.54%	76.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.72%	14.04%	14.65%	21.59%	27.27%	45.12%	35.58%	-
YoY %	218.52%	-4.16%	-32.14%	-20.83%	-39.56%	26.81%	-	-
Horiz. %	125.69%	39.46%	41.17%	60.68%	76.64%	126.81%	100.00%	-
Total Cost	27,932,600	22,154,900	19,252,800	18,222,500	17,654,700	16,898,400	15,395,900	10.42%
YoY %	26.08%	15.07%	5.65%	3.22%	4.48%	9.76%	-	-
Horiz. %	181.43%	143.90%	125.05%	118.36%	114.67%	109.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,985,496	25,645,376	23,702,585	19,033,567	15,920,238	14,352,070	13,971,254	10.88%
YoY %	1.33%	8.20%	24.53%	19.56%	10.93%	2.73%	-	-
Horiz. %	185.99%	183.56%	169.65%	136.23%	113.95%	102.73%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Dividend
Div	770,117	866,544	1,553,075	599,354	516,849	567,842	373,396	12.81%
YoY %	-11.13%	-44.20%	159.12%	15.96%	-8.98%	52.08%	-	-
Horiz. %	206.25%	232.07%	415.93%	160.51%	138.42%	152.08%	100.00%	-
Div Payout %	83.90%	33.41%	38.24%	28.18%	40.38%	69.79%	35.16%	-
YoY %	151.12%	-12.63%	35.70%	-30.21%	-42.14%	98.49%	-	-
Horiz. %	238.62%	95.02%	108.76%	80.15%	114.85%	198.49%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Equity
Net Worth	25,985,496	25,645,376	23,702,585	19,033,567	15,920,238	14,352,070	13,971,254	10.88%
YoY %	1.33%	8.20%	24.53%	19.56%	10.93%	2.73%	-	-
Horiz. %	185.99%	183.56%	169.65%	136.23%	113.95%	102.73%	100.00%	-
NOSH	4,333,805	4,332,720	4,278,445	4,049,695	3,190,428	3,120,015	3,111,638	5.67%
YoY %	0.03%	1.27%	5.65%	26.93%	2.26%	0.27%	-	-
Horiz. %	139.28%	139.24%	137.50%	130.15%	102.53%	100.27%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Ratio Analysis
NP Margin	2.96%	10.50%	17.44%	10.60%	6.97%	4.59%	6.45%	-
YoY %	-71.81%	-39.79%	64.53%	52.08%	51.85%	-28.84%	-	-
Horiz. %	45.89%	162.79%	270.39%	164.34%	108.06%	71.16%	100.00%	-
ROE	3.53%	10.11%	17.13%	11.17%	8.04%	5.67%	7.60%	-
YoY %	-65.08%	-40.98%	53.36%	38.93%	41.80%	-25.39%	-	-
Horiz. %	46.45%	133.03%	225.39%	146.97%	105.79%	74.61%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Per Share
RPS	664.21	571.36	545.07	503.35	594.83	567.69	528.91	3.86%
YoY %	16.25%	4.82%	8.29%	-15.38%	4.78%	7.33%	-	-
Horiz. %	125.58%	108.03%	103.06%	95.17%	112.46%	107.33%	100.00%	-
EPS	21.18	59.87	94.92	52.52	32.01	26.08	34.12	-7.63%
YoY %	-64.62%	-36.93%	80.73%	64.07%	22.74%	-23.56%	-	-
Horiz. %	62.08%	175.47%	278.19%	153.93%	93.82%	76.44%	100.00%	-
DPS	17.77	20.00	36.30	14.80	16.20	18.20	12.00	6.75%
YoY %	-11.15%	-44.90%	145.27%	-8.64%	-10.99%	51.67%	-	-
Horiz. %	148.08%	166.67%	302.50%	123.33%	135.00%	151.67%	100.00%	-
NAPS	5.996	5.919	5.54	4.70	4.99	4.60	4.49	4.93%
YoY %	1.30%	6.84%	17.87%	-5.81%	8.48%	2.45%	-	-
Horiz. %	133.54%	131.83%	123.39%	104.68%	111.14%	102.45%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Adjusted Per Share Value based on latest NOSH - 4,075,262
RPS	496.57	427.04	402.29	351.64	327.37	305.54	283.91	9.75%
YoY %	16.28%	6.15%	14.40%	7.41%	7.14%	7.62%	-	-
Horiz. %	174.90%	150.41%	141.70%	123.86%	115.31%	107.62%	100.00%	-
EPS	15.83	44.75	70.06	36.69	22.08	14.04	18.32	-2.40%
YoY %	-64.63%	-36.13%	90.95%	66.17%	57.26%	-23.36%	-	-
Horiz. %	86.41%	244.27%	382.42%	200.27%	120.52%	76.64%	100.00%	-
DPS	13.28	14.95	26.79	10.34	8.92	9.80	6.44	12.80%
YoY %	-11.17%	-44.20%	159.09%	15.92%	-8.98%	52.17%	-	-
Horiz. %	206.21%	232.14%	415.99%	160.56%	138.51%	152.17%	100.00%	-
NAPS	4.4826	4.424	4.0888	3.2834	2.7463	2.4758	2.4101	10.88%
YoY %	1.32%	8.20%	24.53%	19.56%	10.93%	2.73%	-	-
Horiz. %	185.99%	183.56%	169.65%	136.24%	113.95%	102.73%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/09	29/08/08	31/08/07	31/08/06	31/08/05	31/08/04	29/08/03	-
Price	5.13	5.06	9.95	9.15	11.00	10.00	9.00	-
P/RPS	0.77	0.89	1.83	1.82	1.85	1.76	1.70	-12.35%
YoY %	-13.48%	-51.37%	0.55%	-1.62%	5.11%	3.53%	-	-
Horiz. %	45.29%	52.35%	107.65%	107.06%	108.82%	103.53%	100.00%	-
P/EPS	24.22	8.45	10.48	17.42	27.42	38.34	26.37	-1.40%
YoY %	186.63%	-19.37%	-39.84%	-36.47%	-28.48%	45.39%	-	-
Horiz. %	91.85%	32.04%	39.74%	66.06%	103.98%	145.39%	100.00%	-
EY	4.13	11.83	9.54	5.74	3.65	2.61	3.79	1.44%
YoY %	-65.09%	24.00%	66.20%	57.26%	39.85%	-31.13%	-	-
Horiz. %	108.97%	312.14%	251.72%	151.45%	96.31%	68.87%	100.00%	-
DY	3.46	3.95	3.65	1.62	1.47	1.82	1.33	17.25%
YoY %	-12.41%	8.22%	125.31%	10.20%	-19.23%	36.84%	-	-
Horiz. %	260.15%	296.99%	274.44%	121.80%	110.53%	136.84%	100.00%	-
P/NAPS	0.86	0.85	1.80	1.95	2.20	2.17	2.00	-13.11%
YoY %	1.18%	-52.78%	-7.69%	-11.36%	1.38%	8.50%	-	-
Horiz. %	43.00%	42.50%	90.00%	97.50%	110.00%	108.50%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Price Multiplier on Announcement Date
Date	26/10/09	16/10/08	25/10/07	12/10/06	25/10/05	27/10/04	28/10/03	-
Price	5.43	4.22	9.45	9.85	10.30	10.70	9.25	-
P/RPS	0.82	0.74	1.73	1.96	1.73	1.88	1.75	-11.85%
YoY %	10.81%	-57.23%	-11.73%	13.29%	-7.98%	7.43%	-	-
Horiz. %	46.86%	42.29%	98.86%	112.00%	98.86%	107.43%	100.00%	-
P/EPS	25.64	7.05	9.96	18.75	25.67	41.03	27.10	-0.91%
YoY %	263.69%	-29.22%	-46.88%	-26.96%	-37.44%	51.40%	-	-
Horiz. %	94.61%	26.01%	36.75%	69.19%	94.72%	151.40%	100.00%	-
EY	3.90	14.19	10.04	5.33	3.90	2.44	3.69	0.92%
YoY %	-72.52%	41.33%	88.37%	36.67%	59.84%	-33.88%	-	-
Horiz. %	105.69%	384.55%	272.09%	144.44%	105.69%	66.12%	100.00%	-
DY	3.27	4.74	3.84	1.50	1.57	1.70	1.30	16.60%
YoY %	-31.01%	23.44%	156.00%	-4.46%	-7.65%	30.77%	-	-
Horiz. %	251.54%	364.62%	295.38%	115.38%	120.77%	130.77%	100.00%	-
P/NAPS	0.91	0.71	1.71	2.10	2.06	2.33	2.06	-12.71%
YoY %	28.17%	-58.48%	-18.57%	1.94%	-11.59%	13.11%	-	-
Horiz. %	44.17%	34.47%	83.01%	101.94%	100.00%	113.11%	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