[TENAGA] YoY Quarter Result on 28-Feb-2009 [#2]

Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 171.45%
YoY- -36.55%
Quarter Report
View:
Show?
Quarter Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 8,628,200 7,371,300 7,389,100 6,906,600 5,972,500 5,682,000 4,831,400 10.13%
PBT 3,497,800 736,300 1,262,300 815,400 1,216,800 1,651,100 542,600 36.38%
Tax -754,400 -94,000 -260,800 -160,900 -147,600 -76,300 -143,700 31.79%
NP 2,743,400 642,300 1,001,500 654,500 1,069,200 1,574,800 398,900 37.86%
-
NP to SH 2,751,200 641,100 1,000,100 674,600 1,063,200 1,554,800 399,500 37.89%
-
Tax Rate 21.57% 12.77% 20.66% 19.73% 12.13% 4.62% 26.48% -
Total Cost 5,884,800 6,729,000 6,387,600 6,252,100 4,903,300 4,107,200 4,432,500 4.83%
-
Net Worth 34,994,917 22,193,662 27,404,042 24,950,661 26,168,409 23,086,424 16,161,003 13.72%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 277,754 199,742 260,329 203,767 433,251 428,319 - -
Div Payout % 10.10% 31.16% 26.03% 30.21% 40.75% 27.55% - -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 34,994,917 22,193,662 27,404,042 24,950,661 26,168,409 23,086,424 16,161,003 13.72%
NOSH 5,456,871 4,438,732 4,338,828 4,335,475 4,332,518 4,283,195 3,232,200 9.11%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 31.80% 8.71% 13.55% 9.48% 17.90% 27.72% 8.26% -
ROE 7.86% 2.89% 3.65% 2.70% 4.06% 6.73% 2.47% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 158.12 166.07 170.30 159.30 137.85 132.66 149.48 0.94%
EPS 50.42 11.60 23.05 15.56 24.54 36.30 9.88 31.17%
DPS 5.09 4.50 6.00 4.70 10.00 10.00 0.00 -
NAPS 6.413 5.00 6.316 5.755 6.04 5.39 5.00 4.23%
Adjusted Per Share Value based on latest NOSH - 4,335,475
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 148.43 126.81 127.11 118.81 102.74 97.75 83.11 10.13%
EPS 47.33 11.03 17.20 11.61 18.29 26.75 6.87 37.90%
DPS 4.78 3.44 4.48 3.51 7.45 7.37 0.00 -
NAPS 6.0202 3.818 4.7143 4.2923 4.5017 3.9716 2.7802 13.72%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 6.28 6.30 5.09 4.13 5.79 12.00 8.85 -
P/RPS 3.97 3.79 2.99 2.59 4.20 9.05 5.92 -6.43%
P/EPS 12.46 43.62 22.08 26.54 23.59 33.06 71.60 -25.26%
EY 8.03 2.29 4.53 3.77 4.24 3.02 1.40 33.75%
DY 0.81 0.71 1.18 1.14 1.73 0.83 0.00 -
P/NAPS 0.98 1.26 0.81 0.72 0.96 2.23 1.77 -9.37%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 12/04/12 21/04/11 20/04/10 15/04/09 14/04/08 16/04/07 13/04/06 -
Price 6.51 6.03 5.44 4.16 4.48 12.20 8.65 -
P/RPS 4.12 3.63 3.19 2.61 3.25 9.20 5.79 -5.50%
P/EPS 12.91 41.75 23.60 26.74 18.26 33.61 69.98 -24.53%
EY 7.74 2.40 4.24 3.74 5.48 2.98 1.43 32.47%
DY 0.78 0.75 1.10 1.13 2.23 0.82 0.00 -
P/NAPS 1.02 1.21 0.86 0.72 0.74 2.26 1.73 -8.42%

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