[TENAGA] YoY Cumulative Quarter Result on 31-May-2008 [#3]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

24-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Aug-2008

Quarter

31-May-2008 [#3]

Profit Trend

QoQ- 11.59%

YoY- -26.09%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Cumulative Result
Revenue	23,086,700	22,450,700	21,323,000	18,012,200	17,194,400	14,763,900	14,021,400	8.66%
YoY %	2.83%	5.29%	18.38%	4.76%	16.46%	5.30%	-	-
Horiz. %	164.65%	160.12%	152.07%	128.46%	122.63%	105.30%	100.00%	-
PBT	1,653,900	3,522,200	1,283,000	3,300,400	4,436,400	1,961,000	1,422,000	2.54%
YoY %	-53.04%	174.53%	-61.13%	-25.61%	126.23%	37.90%	-	-
Horiz. %	116.31%	247.69%	90.23%	232.10%	311.98%	137.90%	100.00%	-
Tax	-366,900	-713,900	-563,400	-418,700	-508,600	-544,900	-545,600	-6.39%
YoY %	48.61%	-26.71%	-34.56%	17.68%	6.66%	0.13%	-	-
Horiz. %	67.25%	130.85%	103.26%	76.74%	93.22%	99.87%	100.00%	-
NP	1,287,000	2,808,300	719,600	2,881,700	3,927,800	1,416,100	876,400	6.61%
YoY %	-54.17%	290.26%	-75.03%	-26.63%	177.37%	61.58%	-	-
Horiz. %	146.85%	320.44%	82.11%	328.81%	448.17%	161.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,304,000	2,813,500	753,600	2,876,900	3,892,700	1,390,500	876,400	6.84%
YoY %	-53.65%	273.34%	-73.81%	-26.09%	179.95%	58.66%	-	-
Horiz. %	148.79%	321.03%	85.99%	328.26%	444.17%	158.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.18%	20.27%	43.91%	12.69%	11.46%	27.79%	38.37%	-
YoY %	9.42%	-53.84%	246.02%	10.73%	-58.76%	-27.57%	-	-
Horiz. %	57.81%	52.83%	114.44%	33.07%	29.87%	72.43%	100.00%	-
Total Cost	21,799,700	19,642,400	20,603,400	15,130,500	13,266,600	13,347,800	13,145,000	8.79%
YoY %	10.98%	-4.66%	36.17%	14.05%	-0.61%	1.54%	-	-
Horiz. %	165.84%	149.43%	156.74%	115.10%	100.93%	101.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	28,985,319	28,304,251	25,853,811	26,039,411	23,865,908	17,457,019	15,317,892	11.20%
YoY %	2.41%	9.48%	-0.71%	9.11%	36.71%	13.96%	-	-
Horiz. %	189.23%	184.78%	168.78%	169.99%	155.80%	113.96%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Dividend
Div	245,084	260,388	203,675	433,268	852,353	-	-	-
YoY %	-5.88%	27.84%	-52.99%	-49.17%	0.00%	-	-	-
Horiz. %	28.75%	30.55%	23.90%	50.83%	100.00%	-	-	-
Div Payout %	18.79%	9.25%	27.03%	15.06%	21.90%	-	-	-
YoY %	103.14%	-65.78%	79.48%	-31.23%	0.00%	-	-	-
Horiz. %	85.80%	42.24%	123.42%	68.77%	100.00%	-	-	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Equity
Net Worth	28,985,319	28,304,251	25,853,811	26,039,411	23,865,908	17,457,019	15,317,892	11.20%
YoY %	2.41%	9.48%	-0.71%	9.11%	36.71%	13.96%	-	-
Horiz. %	189.23%	184.78%	168.78%	169.99%	155.80%	113.96%	100.00%	-
NOSH	5,446,320	4,339,811	4,333,525	4,332,680	4,261,769	4,040,976	3,184,592	9.35%
YoY %	25.50%	0.15%	0.02%	1.66%	5.46%	26.89%	-	-
Horiz. %	171.02%	136.28%	136.08%	136.05%	133.82%	126.89%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Ratio Analysis
NP Margin	5.57%	12.51%	3.37%	16.00%	22.84%	9.59%	6.25%	-
YoY %	-55.48%	271.22%	-78.94%	-29.95%	138.16%	53.44%	-	-
Horiz. %	89.12%	200.16%	53.92%	256.00%	365.44%	153.44%	100.00%	-
ROE	4.50%	9.94%	2.91%	11.05%	16.31%	7.97%	5.72%	-
YoY %	-54.73%	241.58%	-73.67%	-32.25%	104.64%	39.34%	-	-
Horiz. %	78.67%	173.78%	50.87%	193.18%	285.14%	139.34%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Per Share
RPS	423.90	517.32	492.05	415.73	403.46	365.35	440.29	-0.62%
YoY %	-18.06%	5.14%	18.36%	3.04%	10.43%	-17.02%	-	-
Horiz. %	96.28%	117.50%	111.76%	94.42%	91.64%	82.98%	100.00%	-
EPS	23.94	64.83	17.39	66.40	91.34	34.41	27.52	-2.29%
YoY %	-63.07%	272.80%	-73.81%	-27.30%	165.45%	25.04%	-	-
Horiz. %	86.99%	235.57%	63.19%	241.28%	331.90%	125.04%	100.00%	-
DPS	4.50	6.00	4.70	10.00	20.00	0.00	0.00	-
YoY %	-25.00%	27.66%	-53.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	22.50%	30.00%	23.50%	50.00%	100.00%	-	-	-
NAPS	5.322	6.522	5.966	6.01	5.60	4.32	4.81	1.69%
YoY %	-18.40%	9.32%	-0.73%	7.32%	29.63%	-10.19%	-	-
Horiz. %	110.64%	135.59%	124.03%	124.95%	116.42%	89.81%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Adjusted Per Share Value based on latest NOSH - 4,330,434
RPS	398.26	387.29	367.83	310.72	296.61	254.68	241.88	8.66%
YoY %	2.83%	5.29%	18.38%	4.76%	16.46%	5.29%	-	-
Horiz. %	164.65%	160.12%	152.07%	128.46%	122.63%	105.29%	100.00%	-
EPS	22.49	48.53	13.00	49.63	67.15	23.99	15.12	6.83%
YoY %	-53.66%	273.31%	-73.81%	-26.09%	179.91%	58.66%	-	-
Horiz. %	148.74%	320.97%	85.98%	328.24%	444.11%	158.66%	100.00%	-
DPS	4.23	4.49	3.51	7.47	14.70	0.00	0.00	-
YoY %	-5.79%	27.92%	-53.01%	-49.18%	0.00%	0.00%	-	-
Horiz. %	28.78%	30.54%	23.88%	50.82%	100.00%	-	-	-
NAPS	5.0001	4.8826	4.4599	4.4919	4.117	3.0114	2.6424	11.20%
YoY %	2.41%	9.48%	-0.71%	9.11%	36.71%	13.96%	-	-
Horiz. %	189.23%	184.78%	168.78%	169.99%	155.81%	113.96%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	-
Price	7.11	5.34	5.22	4.51	11.70	9.10	10.30	-
P/RPS	1.68	1.03	1.06	1.08	2.90	2.49	2.34	-5.37%
YoY %	63.11%	-2.83%	-1.85%	-62.76%	16.47%	6.41%	-	-
Horiz. %	71.79%	44.02%	45.30%	46.15%	123.93%	106.41%	100.00%	-
P/EPS	29.70	8.24	30.02	6.79	12.81	26.45	37.43	-3.78%
YoY %	260.44%	-72.55%	342.12%	-46.99%	-51.57%	-29.33%	-	-
Horiz. %	79.35%	22.01%	80.20%	18.14%	34.22%	70.67%	100.00%	-
EY	3.37	12.14	3.33	14.72	7.81	3.78	2.67	3.95%
YoY %	-72.24%	264.56%	-77.38%	88.48%	106.61%	41.57%	-	-
Horiz. %	126.22%	454.68%	124.72%	551.31%	292.51%	141.57%	100.00%	-
DY	0.63	1.12	0.90	2.22	1.71	0.00	0.00	-
YoY %	-43.75%	24.44%	-59.46%	29.82%	0.00%	0.00%	-	-
Horiz. %	36.84%	65.50%	52.63%	129.82%	100.00%	-	-	-
P/NAPS	1.34	0.82	0.87	0.75	2.09	2.11	2.14	-7.50%
YoY %	63.41%	-5.75%	16.00%	-64.11%	-0.95%	-1.40%	-	-
Horiz. %	62.62%	38.32%	40.65%	35.05%	97.66%	98.60%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Announcement Date
Date	21/07/11	14/07/10	22/07/09	24/07/08	13/07/07	14/07/06	21/07/05	-
Price	6.52	5.51	5.38	5.15	11.60	9.20	10.80	-
P/RPS	1.54	1.07	1.09	1.24	2.88	2.52	2.45	-7.44%
YoY %	43.93%	-1.83%	-12.10%	-56.94%	14.29%	2.86%	-	-
Horiz. %	62.86%	43.67%	44.49%	50.61%	117.55%	102.86%	100.00%	-
P/EPS	27.23	8.50	30.94	7.76	12.70	26.74	39.24	-5.90%
YoY %	220.35%	-72.53%	298.71%	-38.90%	-52.51%	-31.86%	-	-
Horiz. %	69.39%	21.66%	78.85%	19.78%	32.36%	68.14%	100.00%	-
EY	3.67	11.77	3.23	12.89	7.87	3.74	2.55	6.25%
YoY %	-68.82%	264.40%	-74.94%	63.79%	110.43%	46.67%	-	-
Horiz. %	143.92%	461.57%	126.67%	505.49%	308.63%	146.67%	100.00%	-
DY	0.69	1.09	0.87	1.94	1.72	0.00	0.00	-
YoY %	-36.70%	25.29%	-55.15%	12.79%	0.00%	0.00%	-	-
Horiz. %	40.12%	63.37%	50.58%	112.79%	100.00%	-	-	-
P/NAPS	1.23	0.84	0.90	0.86	2.07	2.13	2.25	-9.57%
YoY %	46.43%	-6.67%	4.65%	-58.45%	-2.82%	-5.33%	-	-
Horiz. %	54.67%	37.33%	40.00%	38.22%	92.00%	94.67%	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