[TENAGA] YoY TTM Result on 28-Feb-2003 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -76.71%
YoY- -87.95%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 19,534,700 18,368,800 16,993,500 15,909,000 14,766,200 14,312,000 9,939,700 11.91%
PBT 2,385,400 1,870,000 1,092,800 782,900 2,272,300 2,373,800 955,800 16.45%
Tax -403,900 -783,400 -583,600 -546,600 -311,900 -184,200 195,100 -
NP 1,981,500 1,086,600 509,200 236,300 1,960,400 2,189,600 1,150,900 9.47%
-
NP to SH 1,971,500 1,086,600 509,200 236,300 1,960,400 2,189,600 821,900 15.69%
-
Tax Rate 16.93% 41.89% 53.40% 69.82% 13.73% 7.76% -20.41% -
Total Cost 17,553,200 17,282,200 16,484,300 15,672,700 12,805,800 12,122,400 8,788,800 12.21%
-
Net Worth 16,161,003 14,882,748 14,571,420 12,200,000 15,532,566 15,520,492 14,300,941 2.05%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 519,326 534,688 336,180 278,600 93,195 - 247,543 13.13%
Div Payout % 26.34% 49.21% 66.02% 117.90% 4.75% - 30.12% -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 16,161,003 14,882,748 14,571,420 12,200,000 15,532,566 15,520,492 14,300,941 2.05%
NOSH 3,232,200 3,193,723 3,120,218 3,050,000 3,106,513 3,104,098 3,102,156 0.68%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 10.14% 5.92% 3.00% 1.49% 13.28% 15.30% 11.58% -
ROE 12.20% 7.30% 3.49% 1.94% 12.62% 14.11% 5.75% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 604.38 575.15 544.63 521.61 475.33 461.07 320.41 11.15%
EPS 61.00 34.02 16.32 7.75 63.11 70.54 26.49 14.90%
DPS 16.20 16.74 10.80 9.13 3.00 0.00 7.98 12.51%
NAPS 5.00 4.66 4.67 4.00 5.00 5.00 4.61 1.36%
Adjusted Per Share Value based on latest NOSH - 3,050,000
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 336.98 316.87 293.15 274.44 254.72 246.89 171.47 11.91%
EPS 34.01 18.74 8.78 4.08 33.82 37.77 14.18 15.68%
DPS 8.96 9.22 5.80 4.81 1.61 0.00 4.27 13.14%
NAPS 2.7879 2.5674 2.5136 2.1046 2.6794 2.6774 2.467 2.05%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 - - - -
Price 8.85 10.40 9.70 9.40 0.00 0.00 0.00 -
P/RPS 1.46 1.81 1.78 1.80 0.00 0.00 0.00 -
P/EPS 14.51 30.57 59.44 121.33 0.00 0.00 0.00 -
EY 6.89 3.27 1.68 0.82 0.00 0.00 0.00 -
DY 1.83 1.61 1.11 0.97 0.00 0.00 0.00 -
P/NAPS 1.77 2.23 2.08 2.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 13/04/06 18/04/05 27/04/04 29/04/03 26/04/02 - - -
Price 8.65 10.40 10.30 8.85 11.30 0.00 0.00 -
P/RPS 1.43 1.81 1.89 1.70 2.38 0.00 0.00 -
P/EPS 14.18 30.57 63.12 114.23 17.91 0.00 0.00 -
EY 7.05 3.27 1.58 0.88 5.58 0.00 0.00 -
DY 1.87 1.61 1.05 1.03 0.27 0.00 0.00 -
P/NAPS 1.73 2.23 2.21 2.21 2.26 0.00 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