[TENAGA] YoY Quarter Result on 31-May-2004 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 489.49%
YoY- 140.43%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 5,910,700 5,021,100 4,835,800 4,539,200 4,133,300 3,822,500 3,573,300 8.74%
PBT 1,447,700 670,800 698,300 592,400 292,000 -325,900 379,600 24.98%
Tax -342,500 -258,100 -125,500 -255,800 -152,000 325,900 -46,600 39.41%
NP 1,105,200 412,700 572,800 336,600 140,000 0 333,000 22.12%
-
NP to SH 1,091,700 395,400 572,800 336,600 140,000 -356,100 333,000 21.87%
-
Tax Rate 23.66% 38.48% 17.97% 43.18% 52.05% - 12.28% -
Total Cost 4,805,500 4,608,400 4,263,000 4,202,600 3,993,300 3,822,500 3,240,300 6.78%
-
Net Worth 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 16,214,299 6.87%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 431,672 - - - - - - -
Div Payout % 39.54% - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 16,214,299 6.87%
NOSH 4,316,725 4,042,944 3,201,788 3,119,555 3,110,606 3,123,684 3,112,149 5.60%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 18.70% 8.22% 11.84% 7.42% 3.39% 0.00% 9.32% -
ROE 4.52% 2.26% 3.72% 2.25% 1.13% -2.02% 2.05% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 136.93 124.19 151.03 145.51 132.88 122.37 114.82 2.97%
EPS 25.29 9.78 17.89 10.79 4.50 -11.40 10.70 15.40%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.60 4.32 4.81 4.80 4.00 5.65 5.21 1.20%
Adjusted Per Share Value based on latest NOSH - 3,119,555
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 101.96 86.62 83.42 78.30 71.30 65.94 61.64 8.74%
EPS 18.83 6.82 9.88 5.81 2.42 -6.14 5.74 21.88%
DPS 7.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1701 3.0129 2.6567 2.5831 2.1464 3.0445 2.7971 6.87%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 - -
Price 11.70 9.10 10.30 9.60 8.90 10.00 0.00 -
P/RPS 8.54 7.33 6.82 6.60 6.70 8.17 0.00 -
P/EPS 46.26 93.05 57.57 88.97 197.75 -87.72 0.00 -
EY 2.16 1.07 1.74 1.12 0.51 -1.14 0.00 -
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.11 2.14 2.00 2.23 1.77 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 31/07/01 -
Price 11.60 9.20 10.80 10.30 8.85 9.80 0.00 -
P/RPS 8.47 7.41 7.15 7.08 6.66 8.01 0.00 -
P/EPS 45.87 94.07 60.37 95.46 196.63 -85.96 0.00 -
EY 2.18 1.06 1.66 1.05 0.51 -1.16 0.00 -
DY 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.13 2.25 2.15 2.21 1.73 0.00 -

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