[TENAGA] YoY Quarter Result on 31-Aug-2006 [#4]

Stock

[TENAGA] TENAGA NASIONAL BHD

Announcement Date

12-Oct-2006

Admission Sponsor

Sponsor

Financial Year

31-Aug-2006

Quarter

31-Aug-2006 [#4]

Profit Trend

QoQ- 86.24%

YoY- 82.46%

Quarter Report

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Quarter Result
Revenue	7,462,600	6,743,100	6,126,000	5,620,300	4,956,100	4,644,000	4,331,300	9.48%
YoY %	10.67%	10.07%	9.00%	13.40%	6.72%	7.22%	-	-
Horiz. %	172.29%	155.68%	141.44%	129.76%	114.43%	107.22%	100.00%	-
PBT	260,100	-275,200	329,500	795,800	396,900	553,900	464,400	-9.20%
YoY %	194.51%	-183.52%	-58.60%	100.50%	-28.34%	19.27%	-	-
Horiz. %	56.01%	-59.26%	70.95%	171.36%	85.47%	119.27%	100.00%	-
Tax	-126,700	-6,100	-189,700	-50,200	8,400	-107,500	-125,900	0.10%
YoY %	-1,977.05%	96.78%	-277.89%	-697.62%	107.81%	14.61%	-	-
Horiz. %	100.64%	4.85%	150.68%	39.87%	-6.67%	85.39%	100.00%	-
NP	133,400	-281,300	139,800	745,600	405,300	446,400	338,500	-14.36%
YoY %	147.42%	-301.22%	-81.25%	83.96%	-9.21%	31.88%	-	-
Horiz. %	39.41%	-83.10%	41.30%	220.27%	119.73%	131.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,300	-282,900	168,400	736,400	403,600	446,400	338,500	-11.34%
YoY %	158.08%	-267.99%	-77.13%	82.46%	-9.59%	31.88%	-	-
Horiz. %	48.54%	-83.57%	49.75%	217.55%	119.23%	131.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.71%	-	57.57%	6.31%	-2.12%	19.41%	27.11%	-
YoY %	0.00%	-	812.36%	397.64%	-110.92%	-28.40%	-	-
Horiz. %	179.68%	-	212.36%	23.28%	-7.82%	71.60%	100.00%	-
Total Cost	7,329,200	7,024,400	5,986,200	4,874,700	4,550,800	4,197,600	3,992,800	10.64%
YoY %	4.34%	17.34%	22.80%	7.12%	8.41%	5.13%	-	-
Horiz. %	183.56%	175.93%	149.92%	122.09%	113.98%	105.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,993,213	25,647,288	23,982,929	19,153,735	12,822,875	14,420,224	12,439,694	13.05%
YoY %	1.35%	6.94%	25.21%	49.37%	-11.08%	15.92%	-	-
Horiz. %	208.95%	206.17%	192.79%	153.97%	103.08%	115.92%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Dividend
Div	566,596	433,231	705,634	489,031	519,326	438,876	242,574	15.17%
YoY %	30.78%	-38.60%	44.29%	-5.83%	18.33%	80.92%	-	-
Horiz. %	233.58%	178.60%	290.89%	201.60%	214.09%	180.92%	100.00%	-
Div Payout %	344.85%	0.00%	419.02%	66.41%	128.67%	98.31%	71.66%	-
YoY %	0.00%	0.00%	530.96%	-48.39%	30.88%	37.19%	-	-
Horiz. %	481.23%	0.00%	584.73%	92.67%	179.56%	137.19%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Equity
Net Worth	25,993,213	25,647,288	23,982,929	19,153,735	12,822,875	14,420,224	12,439,694	13.05%
YoY %	1.35%	6.94%	25.21%	49.37%	-11.08%	15.92%	-	-
Horiz. %	208.95%	206.17%	192.79%	153.97%	103.08%	115.92%	100.00%	-
NOSH	4,335,092	4,332,312	4,329,048	4,075,262	3,205,718	3,134,831	3,109,923	5.68%
YoY %	0.06%	0.08%	6.23%	27.12%	2.26%	0.80%	-	-
Horiz. %	139.40%	139.31%	139.20%	131.04%	103.08%	100.80%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Ratio Analysis
NP Margin	1.79%	-4.17%	2.28%	13.27%	8.18%	9.61%	7.82%	-
YoY %	142.93%	-282.89%	-82.82%	62.22%	-14.88%	22.89%	-	-
Horiz. %	22.89%	-53.32%	29.16%	169.69%	104.60%	122.89%	100.00%	-
ROE	0.63%	-1.10%	0.70%	3.84%	3.15%	3.10%	2.72%	-
YoY %	157.27%	-257.14%	-81.77%	21.90%	1.61%	13.97%	-	-
Horiz. %	23.16%	-40.44%	25.74%	141.18%	115.81%	113.97%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Per Share
RPS	172.14	155.65	141.51	137.91	154.60	148.14	139.27	3.59%
YoY %	10.59%	9.99%	2.61%	-10.80%	4.36%	6.37%	-	-
Horiz. %	123.60%	111.76%	101.61%	99.02%	111.01%	106.37%	100.00%	-
EPS	3.79	-6.53	3.89	18.07	10.05	14.24	10.88	-16.10%
YoY %	158.04%	-267.87%	-78.47%	79.80%	-29.42%	30.88%	-	-
Horiz. %	34.83%	-60.02%	35.75%	166.08%	92.37%	130.88%	100.00%	-
DPS	13.07	10.00	16.30	12.00	16.20	14.00	7.80	8.97%
YoY %	30.70%	-38.65%	35.83%	-25.93%	15.71%	79.49%	-	-
Horiz. %	167.56%	128.21%	208.97%	153.85%	207.69%	179.49%	100.00%	-
NAPS	5.996	5.92	5.54	4.70	4.00	4.60	4.00	6.97%
YoY %	1.28%	6.86%	17.87%	17.50%	-13.04%	15.00%	-	-
Horiz. %	149.90%	148.00%	138.50%	117.50%	100.00%	115.00%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Adjusted Per Share Value based on latest NOSH - 4,075,262
RPS	128.73	116.32	105.68	96.95	85.50	80.11	74.72	9.48%
YoY %	10.67%	10.07%	9.00%	13.39%	6.73%	7.21%	-	-
Horiz. %	172.28%	155.67%	141.43%	129.75%	114.43%	107.21%	100.00%	-
EPS	2.83	-4.88	2.90	12.70	6.96	7.70	5.84	-11.36%
YoY %	157.99%	-268.28%	-77.17%	82.47%	-9.61%	31.85%	-	-
Horiz. %	48.46%	-83.56%	49.66%	217.47%	119.18%	131.85%	100.00%	-
DPS	9.77	7.47	12.17	8.44	8.96	7.57	4.18	15.18%
YoY %	30.79%	-38.62%	44.19%	-5.80%	18.36%	81.10%	-	-
Horiz. %	233.73%	178.71%	291.15%	201.91%	214.35%	181.10%	100.00%	-
NAPS	4.484	4.4243	4.1372	3.3041	2.212	2.4876	2.1459	13.05%
YoY %	1.35%	6.94%	25.21%	49.37%	-11.08%	15.92%	-	-
Horiz. %	208.96%	206.17%	192.80%	153.97%	103.08%	115.92%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/09	29/08/08	31/08/07	31/08/06	31/08/05	31/08/04	29/08/03	-
Price	5.13	5.06	9.95	9.15	11.00	10.00	9.00	-
P/RPS	2.98	3.25	7.03	6.63	7.12	6.75	6.46	-12.08%
YoY %	-8.31%	-53.77%	6.03%	-6.88%	5.48%	4.49%	-	-
Horiz. %	46.13%	50.31%	108.82%	102.63%	110.22%	104.49%	100.00%	-
P/EPS	135.36	-77.49	255.78	50.64	87.37	70.22	82.69	8.55%
YoY %	274.68%	-130.30%	405.09%	-42.04%	24.42%	-15.08%	-	-
Horiz. %	163.70%	-93.71%	309.32%	61.24%	105.66%	84.92%	100.00%	-
EY	0.74	-1.29	0.39	1.97	1.14	1.42	1.21	-7.86%
YoY %	157.36%	-430.77%	-80.20%	72.81%	-19.72%	17.36%	-	-
Horiz. %	61.16%	-106.61%	32.23%	162.81%	94.21%	117.36%	100.00%	-
DY	2.55	1.98	1.64	1.31	1.47	1.40	0.87	19.60%
YoY %	28.79%	20.73%	25.19%	-10.88%	5.00%	60.92%	-	-
Horiz. %	293.10%	227.59%	188.51%	150.57%	168.97%	160.92%	100.00%	-
P/NAPS	0.86	0.85	1.80	1.95	2.75	2.17	2.25	-14.79%
YoY %	1.18%	-52.78%	-7.69%	-29.09%	26.73%	-3.56%	-	-
Horiz. %	38.22%	37.78%	80.00%	86.67%	122.22%	96.44%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Price Multiplier on Announcement Date
Date	26/10/09	16/10/08	25/10/07	12/10/06	25/10/05	27/10/04	28/10/03	-
Price	5.43	4.22	9.45	9.85	10.30	10.70	9.25	-
P/RPS	3.15	2.71	6.68	7.14	6.66	7.22	6.64	-11.67%
YoY %	16.24%	-59.43%	-6.44%	7.21%	-7.76%	8.73%	-	-
Horiz. %	47.44%	40.81%	100.60%	107.53%	100.30%	108.73%	100.00%	-
P/EPS	143.27	-64.62	242.93	54.51	81.81	75.14	84.98	9.08%
YoY %	321.71%	-126.60%	345.66%	-33.37%	8.88%	-11.58%	-	-
Horiz. %	168.59%	-76.04%	285.87%	64.14%	96.27%	88.42%	100.00%	-
EY	0.70	-1.55	0.41	1.83	1.22	1.33	1.18	-8.32%
YoY %	145.16%	-478.05%	-77.60%	50.00%	-8.27%	12.71%	-	-
Horiz. %	59.32%	-131.36%	34.75%	155.08%	103.39%	112.71%	100.00%	-
DY	2.41	2.37	1.72	1.22	1.57	1.31	0.84	19.18%
YoY %	1.69%	37.79%	40.98%	-22.29%	19.85%	55.95%	-	-
Horiz. %	286.90%	282.14%	204.76%	145.24%	186.90%	155.95%	100.00%	-
P/NAPS	0.91	0.71	1.71	2.10	2.58	2.33	2.31	-14.36%
YoY %	28.17%	-58.48%	-18.57%	-18.60%	10.73%	0.87%	-	-
Horiz. %	39.39%	30.74%	74.03%	90.91%	111.69%	100.87%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos