[TENAGA] YoY Quarter Result on 28-Feb-2006 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
13-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
28-Feb-2006 [#2]
Profit Trend
QoQ- -32.92%
YoY- 35.38%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 6,906,600 5,972,500 5,682,000 4,831,400 4,640,800 4,285,000 3,937,300 9.80%
PBT 815,400 1,216,800 1,651,100 542,600 507,200 199,600 93,900 43.32%
Tax -160,900 -147,600 -76,300 -143,700 -212,100 -142,500 -154,500 0.67%
NP 654,500 1,069,200 1,574,800 398,900 295,100 57,100 -60,600 -
-
NP to SH 674,600 1,063,200 1,554,800 399,500 295,100 57,100 -60,600 -
-
Tax Rate 19.73% 12.13% 4.62% 26.48% 41.82% 71.39% 164.54% -
Total Cost 6,252,100 4,903,300 4,107,200 4,432,500 4,345,700 4,227,900 3,997,900 7.72%
-
Net Worth 24,950,661 26,168,409 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 12.65%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 203,767 433,251 428,319 - 95,811 93,606 91,500 14.26%
Div Payout % 30.21% 40.75% 27.55% - 32.47% 163.93% 0.00% -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 24,950,661 26,168,409 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 12.65%
NOSH 4,335,475 4,332,518 4,283,195 3,232,200 3,193,723 3,120,218 3,050,000 6.03%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 9.48% 17.90% 27.72% 8.26% 6.36% 1.33% -1.54% -
ROE 2.70% 4.06% 6.73% 2.47% 1.98% 0.39% -0.50% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 159.30 137.85 132.66 149.48 145.31 137.33 129.09 3.56%
EPS 15.56 24.54 36.30 9.88 9.24 1.83 -1.95 -
DPS 4.70 10.00 10.00 0.00 3.00 3.00 3.00 7.76%
NAPS 5.755 6.04 5.39 5.00 4.66 4.67 4.00 6.24%
Adjusted Per Share Value based on latest NOSH - 3,232,200
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 118.81 102.74 97.75 83.11 79.84 73.71 67.73 9.80%
EPS 11.61 18.29 26.75 6.87 5.08 0.98 -1.04 -
DPS 3.51 7.45 7.37 0.00 1.65 1.61 1.57 14.33%
NAPS 4.2923 4.5017 3.9716 2.7802 2.5603 2.5067 2.0988 12.65%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 4.13 5.79 12.00 8.85 10.40 9.70 9.40 -
P/RPS 2.59 4.20 9.05 5.92 7.16 7.06 7.28 -15.80%
P/EPS 26.54 23.59 33.06 71.60 112.55 530.05 -473.10 -
EY 3.77 4.24 3.02 1.40 0.89 0.19 -0.21 -
DY 1.14 1.73 0.83 0.00 0.29 0.31 0.32 23.55%
P/NAPS 0.72 0.96 2.23 1.77 2.23 2.08 2.35 -17.87%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 15/04/09 14/04/08 16/04/07 13/04/06 18/04/05 27/04/04 29/04/03 -
Price 4.16 4.48 12.20 8.65 10.40 10.30 8.85 -
P/RPS 2.61 3.25 9.20 5.79 7.16 7.50 6.86 -14.86%
P/EPS 26.74 18.26 33.61 69.98 112.55 562.84 -445.42 -
EY 3.74 5.48 2.98 1.43 0.89 0.18 -0.22 -
DY 1.13 2.23 0.82 0.00 0.29 0.29 0.34 22.13%
P/NAPS 0.72 0.74 2.26 1.73 2.23 2.21 2.21 -17.03%

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