[TENAGA] YoY Quarter Result on 31-Aug-2007 [#4]

Announcement Date
25-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-Aug-2007 [#4]
Profit Trend
QoQ- -84.57%
YoY- -77.13%
Quarter Report
View:
Show?
Quarter Result
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Revenue 8,070,200 7,462,600 6,743,100 6,126,000 5,620,300 4,956,100 4,644,000 9.64%
PBT 700,700 260,100 -275,200 329,500 795,800 396,900 553,900 3.99%
Tax -144,900 -126,700 -6,100 -189,700 -50,200 8,400 -107,500 5.09%
NP 555,800 133,400 -281,300 139,800 745,600 405,300 446,400 3.71%
-
NP to SH 555,200 164,300 -282,900 168,400 736,400 403,600 446,400 3.70%
-
Tax Rate 20.68% 48.71% - 57.57% 6.31% -2.12% 19.41% -
Total Cost 7,514,400 7,329,200 7,024,400 5,986,200 4,874,700 4,550,800 4,197,600 10.18%
-
Net Worth 26,067,115 25,993,213 25,647,288 23,982,929 19,153,735 12,822,875 14,420,224 10.36%
Dividend
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Div 868,903 566,596 433,231 705,634 489,031 519,326 438,876 12.05%
Div Payout % 156.50% 344.85% 0.00% 419.02% 66.41% 128.67% 98.31% -
Equity
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Net Worth 26,067,115 25,993,213 25,647,288 23,982,929 19,153,735 12,822,875 14,420,224 10.36%
NOSH 4,344,519 4,335,092 4,332,312 4,329,048 4,075,262 3,205,718 3,134,831 5.58%
Ratio Analysis
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
NP Margin 6.89% 1.79% -4.17% 2.28% 13.27% 8.18% 9.61% -
ROE 2.13% 0.63% -1.10% 0.70% 3.84% 3.15% 3.10% -
Per Share
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 185.76 172.14 155.65 141.51 137.91 154.60 148.14 3.84%
EPS 10.22 3.79 -6.53 3.89 18.07 10.05 14.24 -5.37%
DPS 20.00 13.07 10.00 16.30 12.00 16.20 14.00 6.12%
NAPS 6.00 5.996 5.92 5.54 4.70 4.00 4.60 4.52%
Adjusted Per Share Value based on latest NOSH - 4,329,048
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
RPS 138.83 128.38 116.00 105.39 96.69 85.26 79.89 9.64%
EPS 9.55 2.83 -4.87 2.90 12.67 6.94 7.68 3.69%
DPS 14.95 9.75 7.45 12.14 8.41 8.93 7.55 12.05%
NAPS 4.4843 4.4716 4.4121 4.1258 3.295 2.2059 2.4807 10.36%
Price Multiplier on Financial Quarter End Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 30/08/10 28/08/09 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 -
Price 5.67 5.13 5.06 9.95 9.15 11.00 10.00 -
P/RPS 3.05 2.98 3.25 7.03 6.63 7.12 6.75 -12.39%
P/EPS 44.37 135.36 -77.49 255.78 50.64 87.37 70.22 -7.36%
EY 2.25 0.74 -1.29 0.39 1.97 1.14 1.42 7.96%
DY 3.53 2.55 1.98 1.64 1.31 1.47 1.40 16.65%
P/NAPS 0.95 0.86 0.85 1.80 1.95 2.75 2.17 -12.85%
Price Multiplier on Announcement Date
31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 CAGR
Date 28/10/10 26/10/09 16/10/08 25/10/07 12/10/06 25/10/05 27/10/04 -
Price 5.68 5.43 4.22 9.45 9.85 10.30 10.70 -
P/RPS 3.06 3.15 2.71 6.68 7.14 6.66 7.22 -13.32%
P/EPS 44.45 143.27 -64.62 242.93 54.51 81.81 75.14 -8.37%
EY 2.25 0.70 -1.55 0.41 1.83 1.22 1.33 9.15%
DY 3.52 2.41 2.37 1.72 1.22 1.57 1.31 17.89%
P/NAPS 0.95 0.91 0.71 1.71 2.10 2.58 2.33 -13.88%

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