[TENAGA] YoY Quarter Result on 28-Feb-2005 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- 3371.76%
YoY- 416.81%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 5,972,500 5,682,000 4,831,400 4,640,800 4,285,000 3,937,300 3,649,500 8.54%
PBT 1,216,800 1,651,100 542,600 507,200 199,600 93,900 831,700 6.54%
Tax -147,600 -76,300 -143,700 -212,100 -142,500 -154,500 -20,900 38.47%
NP 1,069,200 1,574,800 398,900 295,100 57,100 -60,600 810,800 4.71%
-
NP to SH 1,063,200 1,554,800 399,500 295,100 57,100 -60,600 810,800 4.61%
-
Tax Rate 12.13% 4.62% 26.48% 41.82% 71.39% 164.54% 2.51% -
Total Cost 4,903,300 4,107,200 4,432,500 4,345,700 4,227,900 3,997,900 2,838,700 9.52%
-
Net Worth 26,168,409 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 17,924,582 6.50%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 433,251 428,319 - 95,811 93,606 91,500 - -
Div Payout % 40.75% 27.55% - 32.47% 163.93% 0.00% - -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 26,168,409 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 17,924,582 6.50%
NOSH 4,332,518 4,283,195 3,232,200 3,193,723 3,120,218 3,050,000 3,106,513 5.69%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 17.90% 27.72% 8.26% 6.36% 1.33% -1.54% 22.22% -
ROE 4.06% 6.73% 2.47% 1.98% 0.39% -0.50% 4.52% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 137.85 132.66 149.48 145.31 137.33 129.09 117.48 2.69%
EPS 24.54 36.30 9.88 9.24 1.83 -1.95 26.10 -1.02%
DPS 10.00 10.00 0.00 3.00 3.00 3.00 0.00 -
NAPS 6.04 5.39 5.00 4.66 4.67 4.00 5.77 0.76%
Adjusted Per Share Value based on latest NOSH - 3,193,723
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 102.74 97.75 83.11 79.84 73.71 67.73 62.78 8.54%
EPS 18.29 26.75 6.87 5.08 0.98 -1.04 13.95 4.61%
DPS 7.45 7.37 0.00 1.65 1.61 1.57 0.00 -
NAPS 4.5017 3.9716 2.7802 2.5603 2.5067 2.0988 3.0836 6.50%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 5.79 12.00 8.85 10.40 9.70 9.40 0.00 -
P/RPS 4.20 9.05 5.92 7.16 7.06 7.28 0.00 -
P/EPS 23.59 33.06 71.60 112.55 530.05 -473.10 0.00 -
EY 4.24 3.02 1.40 0.89 0.19 -0.21 0.00 -
DY 1.73 0.83 0.00 0.29 0.31 0.32 0.00 -
P/NAPS 0.96 2.23 1.77 2.23 2.08 2.35 0.00 -
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 14/04/08 16/04/07 13/04/06 18/04/05 27/04/04 29/04/03 26/04/02 -
Price 4.48 12.20 8.65 10.40 10.30 8.85 11.30 -
P/RPS 3.25 9.20 5.79 7.16 7.50 6.86 9.62 -16.53%
P/EPS 18.26 33.61 69.98 112.55 562.84 -445.42 43.30 -13.39%
EY 5.48 2.98 1.43 0.89 0.18 -0.22 2.31 15.47%
DY 2.23 0.82 0.00 0.29 0.29 0.34 0.00 -
P/NAPS 0.74 2.26 1.73 2.23 2.21 2.21 1.96 -14.97%

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