[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
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Revenue 7,462,600 6,743,100 6,126,000 5,620,300 4,956,100 4,644,000 4,331,300 9.48%
PBT 260,100 -275,200 329,500 795,800 396,900 553,900 464,400 -9.20%
Tax -126,700 -6,100 -189,700 -50,200 8,400 -107,500 -125,900 0.10%
NP 133,400 -281,300 139,800 745,600 405,300 446,400 338,500 -14.36%
-
NP to SH 164,300 -282,900 168,400 736,400 403,600 446,400 338,500 -11.34%
-
Tax Rate 48.71% - 57.57% 6.31% -2.12% 19.41% 27.11% -
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%
-
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%
Dividend
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
Div 566,596 433,231 705,634 489,031 519,326 438,876 242,574 15.17%
Div Payout % 344.85% 0.00% 419.02% 66.41% 128.67% 98.31% 71.66% -
Equity
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
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%
NOSH 4,335,092 4,332,312 4,329,048 4,075,262 3,205,718 3,134,831 3,109,923 5.68%
Ratio Analysis
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
NP Margin 1.79% -4.17% 2.28% 13.27% 8.18% 9.61% 7.82% -
ROE 0.63% -1.10% 0.70% 3.84% 3.15% 3.10% 2.72% -
Per Share
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 172.14 155.65 141.51 137.91 154.60 148.14 139.27 3.59%
EPS 3.79 -6.53 3.89 18.07 10.05 14.24 10.88 -16.10%
DPS 13.07 10.00 16.30 12.00 16.20 14.00 7.80 8.97%
NAPS 5.996 5.92 5.54 4.70 4.00 4.60 4.00 6.97%
Adjusted Per Share Value based on latest NOSH - 4,075,262
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
RPS 128.38 116.00 105.39 96.69 85.26 79.89 74.51 9.48%
EPS 2.83 -4.87 2.90 12.67 6.94 7.68 5.82 -11.31%
DPS 9.75 7.45 12.14 8.41 8.93 7.55 4.17 15.19%
NAPS 4.4716 4.4121 4.1258 3.295 2.2059 2.4807 2.14 13.05%
Price Multiplier on Financial Quarter End Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
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%
P/EPS 135.36 -77.49 255.78 50.64 87.37 70.22 82.69 8.55%
EY 0.74 -1.29 0.39 1.97 1.14 1.42 1.21 -7.86%
DY 2.55 1.98 1.64 1.31 1.47 1.40 0.87 19.60%
P/NAPS 0.86 0.85 1.80 1.95 2.75 2.17 2.25 -14.79%
Price Multiplier on Announcement Date
31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 CAGR
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%
P/EPS 143.27 -64.62 242.93 54.51 81.81 75.14 84.98 9.08%
EY 0.70 -1.55 0.41 1.83 1.22 1.33 1.18 -8.32%
DY 2.41 2.37 1.72 1.22 1.57 1.31 0.84 19.18%
P/NAPS 0.91 0.71 1.71 2.10 2.58 2.33 2.31 -14.36%

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