[TENAGA] YoY Cumulative Quarter Result on 31-May-2003 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 24.0%
YoY- -40.4%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Cumulative Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 14,763,900 14,021,400 13,068,100 12,126,500 11,281,800 10,629,000 10,076,500 6.57%
PBT 1,961,000 1,422,000 928,800 1,184,100 1,293,900 1,923,000 1,463,800 4.99%
Tax -544,900 -545,600 -561,500 -460,700 -80,200 -123,600 -145,200 24.64%
NP 1,416,100 876,400 367,300 723,400 1,213,700 1,799,400 1,318,600 1.19%
-
NP to SH 1,390,500 876,400 367,300 723,400 1,213,700 1,799,400 1,318,600 0.88%
-
Tax Rate 27.79% 38.37% 60.45% 38.91% 6.20% 6.43% 9.92% -
Total Cost 13,347,800 13,145,000 12,700,800 11,403,100 10,068,100 8,829,600 8,757,900 7.27%
-
Net Worth 17,457,019 15,317,892 14,953,690 12,448,087 17,583,090 16,191,491 14,582,164 3.04%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 17,457,019 15,317,892 14,953,690 12,448,087 17,583,090 16,191,491 14,582,164 3.04%
NOSH 4,040,976 3,184,592 3,115,352 3,112,021 3,112,051 3,107,771 3,102,588 4.50%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 9.59% 6.25% 2.81% 5.97% 10.76% 16.93% 13.09% -
ROE 7.97% 5.72% 2.46% 5.81% 6.90% 11.11% 9.04% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 365.35 440.29 419.47 389.67 362.52 342.01 324.78 1.98%
EPS 34.41 27.52 11.79 23.25 39.00 57.90 42.50 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.32 4.81 4.80 4.00 5.65 5.21 4.70 -1.39%
Adjusted Per Share Value based on latest NOSH - 3,110,606
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 253.98 241.21 224.81 208.61 194.08 182.85 173.35 6.56%
EPS 23.92 15.08 6.32 12.44 20.88 30.96 22.68 0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0031 2.6351 2.5725 2.1414 3.0248 2.7854 2.5086 3.04%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 - - -
Price 9.10 10.30 9.60 8.90 10.00 0.00 0.00 -
P/RPS 2.49 2.34 2.29 2.28 2.76 0.00 0.00 -
P/EPS 26.45 37.43 81.42 38.29 25.64 0.00 0.00 -
EY 3.78 2.67 1.23 2.61 3.90 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.14 2.00 2.23 1.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 31/07/01 27/07/00 -
Price 9.20 10.80 10.30 8.85 9.80 0.00 0.00 -
P/RPS 2.52 2.45 2.46 2.27 2.70 0.00 0.00 -
P/EPS 26.74 39.24 87.36 38.07 25.13 0.00 0.00 -
EY 3.74 2.55 1.14 2.63 3.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.25 2.15 2.21 1.73 0.00 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