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

Stock

[TENAGA] TENAGA NASIONAL BHD

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

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
TTM Result
Revenue	34,461,300	30,896,000	29,191,800	27,061,700	24,217,500	21,925,100	19,534,700	9.91%
YoY %	11.54%	5.84%	7.87%	11.74%	10.46%	12.24%	-	-
Horiz. %	176.41%	158.16%	149.44%	138.53%	123.97%	112.24%	100.00%	-
PBT	2,738,300	3,726,200	3,735,800	207,100	4,638,000	4,455,300	2,385,400	2.32%
YoY %	-26.51%	-0.26%	1,703.86%	-95.53%	4.10%	86.77%	-	-
Horiz. %	114.79%	156.21%	156.61%	8.68%	194.43%	186.77%	100.00%	-
Tax	-591,900	-700,300	-897,600	-479,000	-806,900	-474,400	-403,900	6.57%
YoY %	15.48%	21.98%	-87.39%	40.64%	-70.09%	-17.45%	-	-
Horiz. %	146.55%	173.38%	222.23%	118.59%	199.78%	117.45%	100.00%	-
NP	2,146,400	3,025,900	2,838,200	-271,900	3,831,100	3,980,900	1,981,500	1.33%
YoY %	-29.07%	6.61%	1,143.84%	-107.10%	-3.76%	100.90%	-	-
Horiz. %	108.32%	152.71%	143.23%	-13.72%	193.34%	200.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-28.50%	4.36%	1,241.09%	-106.61%	-2.41%	99.48%	-	-
Horiz. %	109.53%	153.18%	146.78%	-12.86%	194.68%	199.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.62%	18.79%	24.03%	231.29%	17.40%	10.65%	16.93%	-
YoY %	15.06%	-21.81%	-89.61%	1,229.25%	63.38%	-37.09%	-	-
Horiz. %	127.70%	110.99%	141.94%	1,366.15%	102.78%	62.91%	100.00%	-
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%
YoY %	15.95%	5.75%	-3.59%	34.08%	13.61%	2.23%	-	-
Horiz. %	184.10%	158.78%	150.14%	155.72%	116.14%	102.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	57.68%	-19.01%	9.83%	-4.65%	13.35%	42.85%	-	-
Horiz. %	216.54%	137.33%	169.57%	154.39%	161.92%	142.85%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Dividend
Div	277,754	1,068,646	826,926	636,998	1,570,559	917,351	519,326	-9.89%
YoY %	-74.01%	29.23%	29.82%	-59.44%	71.21%	76.64%	-	-
Horiz. %	53.48%	205.78%	159.23%	122.66%	302.42%	176.64%	100.00%	-
Div Payout %	12.86%	35.39%	28.58%	0.00%	40.92%	23.33%	26.34%	-
YoY %	-63.66%	23.83%	0.00%	0.00%	75.40%	-11.43%	-	-
Horiz. %	48.82%	134.36%	108.50%	0.00%	155.35%	88.57%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Equity
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%
YoY %	57.68%	-19.01%	9.83%	-4.65%	13.35%	42.85%	-	-
Horiz. %	216.54%	137.33%	169.57%	154.39%	161.92%	142.85%	100.00%	-
NOSH	5,456,871	4,438,732	4,338,828	4,335,475	4,332,518	4,283,195	3,232,200	9.11%
YoY %	22.94%	2.30%	0.08%	0.07%	1.15%	32.52%	-	-
Horiz. %	168.83%	137.33%	134.24%	134.13%	134.04%	132.52%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Ratio Analysis
NP Margin	6.23%	9.79%	9.72%	-1.00%	15.82%	18.16%	10.14%	-
YoY %	-36.36%	0.72%	1,072.00%	-106.32%	-12.89%	79.09%	-	-
Horiz. %	61.44%	96.55%	95.86%	-9.86%	156.02%	179.09%	100.00%	-
ROE	6.17%	13.61%	10.56%	-1.02%	14.67%	17.04%	12.20%	-
YoY %	-54.67%	28.88%	1,135.29%	-106.95%	-13.91%	39.67%	-	-
Horiz. %	50.57%	111.56%	86.56%	-8.36%	120.25%	139.67%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Per Share
RPS	631.52	696.05	672.80	624.19	558.97	511.89	604.38	0.73%
YoY %	-9.27%	3.46%	7.79%	11.67%	9.20%	-15.30%	-	-
Horiz. %	104.49%	115.17%	111.32%	103.28%	92.49%	84.70%	100.00%	-
EPS	39.57	68.04	66.70	-5.85	88.59	91.82	61.00	-6.95%
YoY %	-41.84%	2.01%	1,240.17%	-106.60%	-3.52%	50.52%	-	-
Horiz. %	64.87%	111.54%	109.34%	-9.59%	145.23%	150.52%	100.00%	-
DPS	5.09	24.08	19.07	14.70	36.30	21.42	16.20	-17.53%
YoY %	-78.86%	26.27%	29.73%	-59.50%	69.47%	32.22%	-	-
Horiz. %	31.42%	148.64%	117.72%	90.74%	224.07%	132.22%	100.00%	-
NAPS	6.413	5.00	6.316	5.755	6.04	5.39	5.00	4.23%
YoY %	28.26%	-20.84%	9.75%	-4.72%	12.06%	7.80%	-	-
Horiz. %	128.26%	100.00%	126.32%	115.10%	120.80%	107.80%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,335,475
RPS	594.48	532.97	503.57	466.83	417.76	378.22	336.98	9.91%
YoY %	11.54%	5.84%	7.87%	11.75%	10.45%	12.24%	-	-
Horiz. %	176.41%	158.16%	149.44%	138.53%	123.97%	112.24%	100.00%	-
EPS	37.25	52.09	49.92	-4.37	66.21	67.84	34.01	1.52%
YoY %	-28.49%	4.35%	1,242.33%	-106.60%	-2.40%	99.47%	-	-
Horiz. %	109.53%	153.16%	146.78%	-12.85%	194.68%	199.47%	100.00%	-
DPS	4.79	18.43	14.26	10.99	27.09	15.82	8.96	-9.90%
YoY %	-74.01%	29.24%	29.75%	-59.43%	71.24%	76.56%	-	-
Horiz. %	53.46%	205.69%	159.15%	122.66%	302.34%	176.56%	100.00%	-
NAPS	6.0368	3.8285	4.7273	4.3041	4.5142	3.9825	2.7879	13.72%
YoY %	57.68%	-19.01%	9.83%	-4.65%	13.35%	42.85%	-	-
Horiz. %	216.54%	137.33%	169.56%	154.39%	161.92%	142.85%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	8.79%	19.74%	15.15%	-36.54%	-55.56%	60.27%	-	-
Horiz. %	67.81%	62.33%	52.05%	45.21%	71.23%	160.27%	100.00%	-
P/EPS	15.87	9.26	7.63	-70.61	6.54	13.07	14.51	1.50%
YoY %	71.38%	21.36%	110.81%	-1,179.66%	-49.96%	-9.92%	-	-
Horiz. %	109.37%	63.82%	52.58%	-486.63%	45.07%	90.08%	100.00%	-
EY	6.30	10.80	13.10	-1.42	15.30	7.65	6.89	-1.47%
YoY %	-41.67%	-17.56%	1,022.54%	-109.28%	100.00%	11.03%	-	-
Horiz. %	91.44%	156.75%	190.13%	-20.61%	222.06%	111.03%	100.00%	-
DY	0.81	3.82	3.75	3.56	6.27	1.78	1.83	-12.69%
YoY %	-78.80%	1.87%	5.34%	-43.22%	252.25%	-2.73%	-	-
Horiz. %	44.26%	208.74%	204.92%	194.54%	342.62%	97.27%	100.00%	-
P/NAPS	0.98	1.26	0.81	0.72	0.96	2.23	1.77	-9.37%
YoY %	-22.22%	55.56%	12.50%	-25.00%	-56.95%	25.99%	-	-
Horiz. %	55.37%	71.19%	45.76%	40.68%	54.24%	125.99%	100.00%	-

	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	18.39%	7.41%	20.90%	-16.25%	-66.39%	66.43%	-	-
Horiz. %	72.03%	60.84%	56.64%	46.85%	55.94%	166.43%	100.00%	-
P/EPS	16.45	8.86	8.16	-71.12	5.06	13.29	14.18	2.50%
YoY %	85.67%	8.58%	111.47%	-1,505.53%	-61.93%	-6.28%	-	-
Horiz. %	116.01%	62.48%	57.55%	-501.55%	35.68%	93.72%	100.00%	-
EY	6.08	11.28	12.26	-1.41	19.77	7.53	7.05	-2.43%
YoY %	-46.10%	-7.99%	969.50%	-107.13%	162.55%	6.81%	-	-
Horiz. %	86.24%	160.00%	173.90%	-20.00%	280.43%	106.81%	100.00%	-
DY	0.78	3.99	3.51	3.53	8.10	1.76	1.87	-13.54%
YoY %	-80.45%	13.68%	-0.57%	-56.42%	360.23%	-5.88%	-	-
Horiz. %	41.71%	213.37%	187.70%	188.77%	433.16%	94.12%	100.00%	-
P/NAPS	1.02	1.21	0.86	0.72	0.74	2.26	1.73	-8.42%
YoY %	-15.70%	40.70%	19.44%	-2.70%	-67.26%	30.64%	-	-
Horiz. %	58.96%	69.94%	49.71%	41.62%	42.77%	130.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos