[TENAGA] YoY Quarter Result on 28-Feb-2010 [#2]

Announcement Date
20-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- 41.6%
YoY- 48.25%
Quarter Report
View:
Show?
Quarter Result
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Revenue 8,850,200 8,628,200 7,371,300 7,389,100 6,906,600 5,972,500 5,682,000 7.65%
PBT 1,605,000 3,497,800 736,300 1,262,300 815,400 1,216,800 1,651,100 -0.47%
Tax -343,500 -754,400 -94,000 -260,800 -160,900 -147,600 -76,300 28.46%
NP 1,261,500 2,743,400 642,300 1,001,500 654,500 1,069,200 1,574,800 -3.62%
-
NP to SH 1,272,100 2,751,200 641,100 1,000,100 674,600 1,063,200 1,554,800 -3.28%
-
Tax Rate 21.40% 21.57% 12.77% 20.66% 19.73% 12.13% 4.62% -
Total Cost 7,588,700 5,884,800 6,729,000 6,387,600 6,252,100 4,903,300 4,107,200 10.76%
-
Net Worth 33,661,555 34,994,917 22,193,662 27,404,042 24,950,661 26,168,409 23,086,424 6.48%
Dividend
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Div 551,647 277,754 199,742 260,329 203,767 433,251 428,319 4.30%
Div Payout % 43.37% 10.10% 31.16% 26.03% 30.21% 40.75% 27.55% -
Equity
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Net Worth 33,661,555 34,994,917 22,193,662 27,404,042 24,950,661 26,168,409 23,086,424 6.48%
NOSH 5,516,478 5,456,871 4,438,732 4,338,828 4,335,475 4,332,518 4,283,195 4.30%
Ratio Analysis
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
NP Margin 14.25% 31.80% 8.71% 13.55% 9.48% 17.90% 27.72% -
ROE 3.78% 7.86% 2.89% 3.65% 2.70% 4.06% 6.73% -
Per Share
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 160.43 158.12 166.07 170.30 159.30 137.85 132.66 3.21%
EPS 23.06 50.42 11.60 23.05 15.56 24.54 36.30 -7.27%
DPS 10.00 5.09 4.50 6.00 4.70 10.00 10.00 0.00%
NAPS 6.102 6.413 5.00 6.316 5.755 6.04 5.39 2.08%
Adjusted Per Share Value based on latest NOSH - 4,338,828
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
RPS 152.25 148.43 126.81 127.11 118.81 102.74 97.75 7.65%
EPS 21.88 47.33 11.03 17.20 11.61 18.29 26.75 -3.29%
DPS 9.49 4.78 3.44 4.48 3.51 7.45 7.37 4.29%
NAPS 5.7908 6.0202 3.818 4.7143 4.2923 4.5017 3.9716 6.48%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 6.94 6.28 6.30 5.09 4.13 5.79 12.00 -
P/RPS 4.33 3.97 3.79 2.99 2.59 4.20 9.05 -11.55%
P/EPS 30.10 12.46 43.62 22.08 26.54 23.59 33.06 -1.54%
EY 3.32 8.03 2.29 4.53 3.77 4.24 3.02 1.58%
DY 1.44 0.81 0.71 1.18 1.14 1.73 0.83 9.60%
P/NAPS 1.14 0.98 1.26 0.81 0.72 0.96 2.23 -10.57%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 CAGR
Date 18/04/13 12/04/12 21/04/11 20/04/10 15/04/09 14/04/08 16/04/07 -
Price 7.95 6.51 6.03 5.44 4.16 4.48 12.20 -
P/RPS 4.96 4.12 3.63 3.19 2.61 3.25 9.20 -9.77%
P/EPS 34.48 12.91 41.75 23.60 26.74 18.26 33.61 0.42%
EY 2.90 7.74 2.40 4.24 3.74 5.48 2.98 -0.45%
DY 1.26 0.78 0.75 1.10 1.13 2.23 0.82 7.41%
P/NAPS 1.30 1.02 1.21 0.86 0.72 0.74 2.26 -8.79%

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