[TENAGA] YoY Quarter Result on 29-Feb-2008 [#2]

Announcement Date
14-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- -29.82%
YoY- -31.62%
Quarter Report
View:
Show?
Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 7,371,300 7,389,100 6,906,600 5,972,500 5,682,000 4,831,400 4,640,800 8.01%
PBT 736,300 1,262,300 815,400 1,216,800 1,651,100 542,600 507,200 6.40%
Tax -94,000 -260,800 -160,900 -147,600 -76,300 -143,700 -212,100 -12.67%
NP 642,300 1,001,500 654,500 1,069,200 1,574,800 398,900 295,100 13.83%
-
NP to SH 641,100 1,000,100 674,600 1,063,200 1,554,800 399,500 295,100 13.79%
-
Tax Rate 12.77% 20.66% 19.73% 12.13% 4.62% 26.48% 41.82% -
Total Cost 6,729,000 6,387,600 6,252,100 4,903,300 4,107,200 4,432,500 4,345,700 7.55%
-
Net Worth 22,193,662 27,404,042 24,950,661 26,168,409 23,086,424 16,161,003 14,882,748 6.88%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div 199,742 260,329 203,767 433,251 428,319 - 95,811 13.01%
Div Payout % 31.16% 26.03% 30.21% 40.75% 27.55% - 32.47% -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 22,193,662 27,404,042 24,950,661 26,168,409 23,086,424 16,161,003 14,882,748 6.88%
NOSH 4,438,732 4,338,828 4,335,475 4,332,518 4,283,195 3,232,200 3,193,723 5.63%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 8.71% 13.55% 9.48% 17.90% 27.72% 8.26% 6.36% -
ROE 2.89% 3.65% 2.70% 4.06% 6.73% 2.47% 1.98% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 166.07 170.30 159.30 137.85 132.66 149.48 145.31 2.24%
EPS 11.60 23.05 15.56 24.54 36.30 9.88 9.24 3.86%
DPS 4.50 6.00 4.70 10.00 10.00 0.00 3.00 6.98%
NAPS 5.00 6.316 5.755 6.04 5.39 5.00 4.66 1.18%
Adjusted Per Share Value based on latest NOSH - 4,332,518
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 126.81 127.11 118.81 102.74 97.75 83.11 79.84 8.01%
EPS 11.03 17.20 11.61 18.29 26.75 6.87 5.08 13.78%
DPS 3.44 4.48 3.51 7.45 7.37 0.00 1.65 13.01%
NAPS 3.818 4.7143 4.2923 4.5017 3.9716 2.7802 2.5603 6.88%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 6.30 5.09 4.13 5.79 12.00 8.85 10.40 -
P/RPS 3.79 2.99 2.59 4.20 9.05 5.92 7.16 -10.05%
P/EPS 43.62 22.08 26.54 23.59 33.06 71.60 112.55 -14.60%
EY 2.29 4.53 3.77 4.24 3.02 1.40 0.89 17.05%
DY 0.71 1.18 1.14 1.73 0.83 0.00 0.29 16.08%
P/NAPS 1.26 0.81 0.72 0.96 2.23 1.77 2.23 -9.07%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 21/04/11 20/04/10 15/04/09 14/04/08 16/04/07 13/04/06 18/04/05 -
Price 6.03 5.44 4.16 4.48 12.20 8.65 10.40 -
P/RPS 3.63 3.19 2.61 3.25 9.20 5.79 7.16 -10.69%
P/EPS 41.75 23.60 26.74 18.26 33.61 69.98 112.55 -15.22%
EY 2.40 4.24 3.74 5.48 2.98 1.43 0.89 17.96%
DY 0.75 1.10 1.13 2.23 0.82 0.00 0.29 17.15%
P/NAPS 1.21 0.86 0.72 0.74 2.26 1.73 2.23 -9.68%

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