[TENAGA] YoY TTM Result on 28-Feb-2009 [#2]

Announcement Date
15-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- -287.85%
YoY- -106.61%
Quarter Report
View:
Show?
TTM Result
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 34,461,300 30,896,000 29,191,800 27,061,700 24,217,500 21,925,100 19,534,700 9.91%
PBT 2,738,300 3,726,200 3,735,800 207,100 4,638,000 4,455,300 2,385,400 2.32%
Tax -591,900 -700,300 -897,600 -479,000 -806,900 -474,400 -403,900 6.57%
NP 2,146,400 3,025,900 2,838,200 -271,900 3,831,100 3,980,900 1,981,500 1.33%
-
NP to SH 2,159,300 3,019,900 2,893,800 -253,600 3,838,200 3,932,800 1,971,500 1.52%
-
Tax Rate 21.62% 18.79% 24.03% 231.29% 17.40% 10.65% 16.93% -
Total Cost 32,314,900 27,870,100 26,353,600 27,333,600 20,386,400 17,944,200 17,553,200 10.69%
-
Net Worth 34,994,917 22,193,662 27,404,042 24,950,661 26,168,409 23,086,424 16,161,003 13.72%
Dividend
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 277,754 1,068,646 826,926 636,998 1,570,559 917,351 519,326 -9.89%
Div Payout % 12.86% 35.39% 28.58% 0.00% 40.92% 23.33% 26.34% -
Equity
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 34,994,917 22,193,662 27,404,042 24,950,661 26,168,409 23,086,424 16,161,003 13.72%
NOSH 5,456,871 4,438,732 4,338,828 4,335,475 4,332,518 4,283,195 3,232,200 9.11%
Ratio Analysis
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 6.23% 9.79% 9.72% -1.00% 15.82% 18.16% 10.14% -
ROE 6.17% 13.61% 10.56% -1.02% 14.67% 17.04% 12.20% -
Per Share
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 631.52 696.05 672.80 624.19 558.97 511.89 604.38 0.73%
EPS 39.57 68.04 66.70 -5.85 88.59 91.82 61.00 -6.95%
DPS 5.09 24.08 19.07 14.70 36.30 21.42 16.20 -17.53%
NAPS 6.413 5.00 6.316 5.755 6.04 5.39 5.00 4.23%
Adjusted Per Share Value based on latest NOSH - 4,335,475
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 592.84 531.50 502.19 465.54 416.61 377.18 336.05 9.91%
EPS 37.15 51.95 49.78 -4.36 66.03 67.66 33.92 1.52%
DPS 4.78 18.38 14.23 10.96 27.02 15.78 8.93 -9.88%
NAPS 6.0202 3.818 4.7143 4.2923 4.5017 3.9716 2.7802 13.72%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 29/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 6.28 6.30 5.09 4.13 5.79 12.00 8.85 -
P/RPS 0.99 0.91 0.76 0.66 1.04 2.34 1.46 -6.26%
P/EPS 15.87 9.26 7.63 -70.61 6.54 13.07 14.51 1.50%
EY 6.30 10.80 13.10 -1.42 15.30 7.65 6.89 -1.47%
DY 0.81 3.82 3.75 3.56 6.27 1.78 1.83 -12.69%
P/NAPS 0.98 1.26 0.81 0.72 0.96 2.23 1.77 -9.37%
Price Multiplier on Announcement Date
29/02/12 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 12/04/12 21/04/11 20/04/10 15/04/09 14/04/08 16/04/07 13/04/06 -
Price 6.51 6.03 5.44 4.16 4.48 12.20 8.65 -
P/RPS 1.03 0.87 0.81 0.67 0.80 2.38 1.43 -5.31%
P/EPS 16.45 8.86 8.16 -71.12 5.06 13.29 14.18 2.50%
EY 6.08 11.28 12.26 -1.41 19.77 7.53 7.05 -2.43%
DY 0.78 3.99 3.51 3.53 8.10 1.76 1.87 -13.54%
P/NAPS 1.02 1.21 0.86 0.72 0.74 2.26 1.73 -8.42%

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