[TENAGA] YoY Quarter Result on 28-Feb-2007 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
16-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 24.76%
YoY- 289.19%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 7,389,100 6,906,600 5,972,500 5,682,000 4,831,400 4,640,800 4,285,000 9.50%
PBT 1,262,300 815,400 1,216,800 1,651,100 542,600 507,200 199,600 35.96%
Tax -260,800 -160,900 -147,600 -76,300 -143,700 -212,100 -142,500 10.59%
NP 1,001,500 654,500 1,069,200 1,574,800 398,900 295,100 57,100 61.15%
-
NP to SH 1,000,100 674,600 1,063,200 1,554,800 399,500 295,100 57,100 61.11%
-
Tax Rate 20.66% 19.73% 12.13% 4.62% 26.48% 41.82% 71.39% -
Total Cost 6,387,600 6,252,100 4,903,300 4,107,200 4,432,500 4,345,700 4,227,900 7.11%
-
Net Worth 27,404,042 24,950,661 26,168,409 23,086,424 16,161,003 14,882,748 14,571,420 11.09%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 260,329 203,767 433,251 428,319 - 95,811 93,606 18.57%
Div Payout % 26.03% 30.21% 40.75% 27.55% - 32.47% 163.93% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 27,404,042 24,950,661 26,168,409 23,086,424 16,161,003 14,882,748 14,571,420 11.09%
NOSH 4,338,828 4,335,475 4,332,518 4,283,195 3,232,200 3,193,723 3,120,218 5.64%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 13.55% 9.48% 17.90% 27.72% 8.26% 6.36% 1.33% -
ROE 3.65% 2.70% 4.06% 6.73% 2.47% 1.98% 0.39% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 170.30 159.30 137.85 132.66 149.48 145.31 137.33 3.64%
EPS 23.05 15.56 24.54 36.30 9.88 9.24 1.83 52.50%
DPS 6.00 4.70 10.00 10.00 0.00 3.00 3.00 12.24%
NAPS 6.316 5.755 6.04 5.39 5.00 4.66 4.67 5.15%
Adjusted Per Share Value based on latest NOSH - 4,283,195
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 127.47 119.14 103.03 98.02 83.34 80.06 73.92 9.50%
EPS 17.25 11.64 18.34 26.82 6.89 5.09 0.99 60.97%
DPS 4.49 3.52 7.47 7.39 0.00 1.65 1.61 18.63%
NAPS 4.7273 4.3041 4.5142 3.9825 2.7879 2.5674 2.5136 11.09%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 5.09 4.13 5.79 12.00 8.85 10.40 9.70 -
P/RPS 2.99 2.59 4.20 9.05 5.92 7.16 7.06 -13.33%
P/EPS 22.08 26.54 23.59 33.06 71.60 112.55 530.05 -41.10%
EY 4.53 3.77 4.24 3.02 1.40 0.89 0.19 69.61%
DY 1.18 1.14 1.73 0.83 0.00 0.29 0.31 24.94%
P/NAPS 0.81 0.72 0.96 2.23 1.77 2.23 2.08 -14.53%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 20/04/10 15/04/09 14/04/08 16/04/07 13/04/06 18/04/05 27/04/04 -
Price 5.44 4.16 4.48 12.20 8.65 10.40 10.30 -
P/RPS 3.19 2.61 3.25 9.20 5.79 7.16 7.50 -13.27%
P/EPS 23.60 26.74 18.26 33.61 69.98 112.55 562.84 -41.04%
EY 4.24 3.74 5.48 2.98 1.43 0.89 0.18 69.26%
DY 1.10 1.13 2.23 0.82 0.00 0.29 0.29 24.86%
P/NAPS 0.86 0.72 0.74 2.26 1.73 2.23 2.21 -14.54%

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