[TENAGA] YoY Quarter Result on 31-Aug-2002 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 152.54%
YoY- -38.78%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 4,956,100 4,644,000 4,331,300 4,093,300 3,733,600 3,642,600 3,370,800 -0.40%
PBT 396,900 553,900 464,400 182,900 270,000 60,000 -105,900 -
Tax 8,400 -107,500 -125,900 4,200 35,600 -45,800 -42,400 -
NP 405,300 446,400 338,500 187,100 305,600 14,200 -148,300 -
-
NP to SH 403,600 446,400 338,500 187,100 305,600 14,200 -148,300 -
-
Tax Rate -2.12% 19.41% 27.11% -2.30% -13.19% 76.33% - -
Total Cost 4,550,800 4,197,600 3,992,800 3,906,200 3,428,000 3,628,400 3,519,100 -0.27%
-
Net Worth 12,822,875 14,420,224 12,439,694 17,774,499 16,433,795 13,262,800 13,377,895 0.04%
Dividend
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div 519,326 438,876 242,574 - - 198,800 154,479 -1.28%
Div Payout % 128.67% 98.31% 71.66% - - 1,400.00% 0.00% -
Equity
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 12,822,875 14,420,224 12,439,694 17,774,499 16,433,795 13,262,800 13,377,895 0.04%
NOSH 3,205,718 3,134,831 3,109,923 3,118,333 3,118,367 2,840,000 3,089,583 -0.03%
Ratio Analysis
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 8.18% 9.61% 7.82% 4.57% 8.19% 0.39% -4.40% -
ROE 3.15% 3.10% 2.72% 1.05% 1.86% 0.11% -1.11% -
Per Share
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 154.60 148.14 139.27 131.27 119.73 128.26 109.10 -0.36%
EPS 10.05 14.24 10.88 6.00 9.80 0.50 -4.80 -
DPS 16.20 14.00 7.80 0.00 0.00 7.00 5.00 -1.24%
NAPS 4.00 4.60 4.00 5.70 5.27 4.67 4.33 0.08%
Adjusted Per Share Value based on latest NOSH - 3,118,333
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 85.50 80.11 74.72 70.61 64.41 62.84 58.15 -0.40%
EPS 6.96 7.70 5.84 3.23 5.27 0.24 -2.56 -
DPS 8.96 7.57 4.18 0.00 0.00 3.43 2.66 -1.28%
NAPS 2.212 2.4876 2.1459 3.0662 2.8349 2.2879 2.3078 0.04%
Price Multiplier on Financial Quarter End Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 31/08/05 31/08/04 29/08/03 30/08/02 - - - -
Price 11.00 10.00 9.00 9.85 0.00 0.00 0.00 -
P/RPS 7.12 6.75 6.46 7.50 0.00 0.00 0.00 -100.00%
P/EPS 87.37 70.22 82.69 164.17 0.00 0.00 0.00 -100.00%
EY 1.14 1.42 1.21 0.61 0.00 0.00 0.00 -100.00%
DY 1.47 1.40 0.87 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.75 2.17 2.25 1.73 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 25/10/05 27/10/04 28/10/03 30/10/02 29/10/01 31/10/00 22/10/99 -
Price 10.30 10.70 9.25 8.95 0.00 0.00 0.00 -
P/RPS 6.66 7.22 6.64 6.82 0.00 0.00 0.00 -100.00%
P/EPS 81.81 75.14 84.98 149.17 0.00 0.00 0.00 -100.00%
EY 1.22 1.33 1.18 0.67 0.00 0.00 0.00 -100.00%
DY 1.57 1.31 0.84 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.58 2.33 2.31 1.57 0.00 0.00 0.00 -100.00%

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