[TENAGA] YoY TTM Result on 29-Feb-2004 [#2]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- 30.06%
YoY- 115.49%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 21,925,100 19,534,700 18,368,800 16,993,500 15,909,000 14,766,200 14,312,000 7.36%
PBT 4,455,300 2,385,400 1,870,000 1,092,800 782,900 2,272,300 2,373,800 11.05%
Tax -474,400 -403,900 -783,400 -583,600 -546,600 -311,900 -184,200 17.06%
NP 3,980,900 1,981,500 1,086,600 509,200 236,300 1,960,400 2,189,600 10.47%
-
NP to SH 3,932,800 1,971,500 1,086,600 509,200 236,300 1,960,400 2,189,600 10.24%
-
Tax Rate 10.65% 16.93% 41.89% 53.40% 69.82% 13.73% 7.76% -
Total Cost 17,944,200 17,553,200 17,282,200 16,484,300 15,672,700 12,805,800 12,122,400 6.75%
-
Net Worth 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 15,532,566 15,520,492 6.83%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 917,351 519,326 534,688 336,180 278,600 93,195 - -
Div Payout % 23.33% 26.34% 49.21% 66.02% 117.90% 4.75% - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 23,086,424 16,161,003 14,882,748 14,571,420 12,200,000 15,532,566 15,520,492 6.83%
NOSH 4,283,195 3,232,200 3,193,723 3,120,218 3,050,000 3,106,513 3,104,098 5.51%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 18.16% 10.14% 5.92% 3.00% 1.49% 13.28% 15.30% -
ROE 17.04% 12.20% 7.30% 3.49% 1.94% 12.62% 14.11% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 511.89 604.38 575.15 544.63 521.61 475.33 461.07 1.75%
EPS 91.82 61.00 34.02 16.32 7.75 63.11 70.54 4.49%
DPS 21.42 16.20 16.74 10.80 9.13 3.00 0.00 -
NAPS 5.39 5.00 4.66 4.67 4.00 5.00 5.00 1.25%
Adjusted Per Share Value based on latest NOSH - 3,120,218
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 378.22 336.98 316.87 293.15 274.44 254.72 246.89 7.36%
EPS 67.84 34.01 18.74 8.78 4.08 33.82 37.77 10.24%
DPS 15.82 8.96 9.22 5.80 4.81 1.61 0.00 -
NAPS 3.9825 2.7879 2.5674 2.5136 2.1046 2.6794 2.6774 6.83%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 12.00 8.85 10.40 9.70 9.40 0.00 0.00 -
P/RPS 2.34 1.46 1.81 1.78 1.80 0.00 0.00 -
P/EPS 13.07 14.51 30.57 59.44 121.33 0.00 0.00 -
EY 7.65 6.89 3.27 1.68 0.82 0.00 0.00 -
DY 1.78 1.83 1.61 1.11 0.97 0.00 0.00 -
P/NAPS 2.23 1.77 2.23 2.08 2.35 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 16/04/07 13/04/06 18/04/05 27/04/04 29/04/03 26/04/02 - -
Price 12.20 8.65 10.40 10.30 8.85 11.30 0.00 -
P/RPS 2.38 1.43 1.81 1.89 1.70 2.38 0.00 -
P/EPS 13.29 14.18 30.57 63.12 114.23 17.91 0.00 -
EY 7.53 7.05 3.27 1.58 0.88 5.58 0.00 -
DY 1.76 1.87 1.61 1.05 1.03 0.27 0.00 -
P/NAPS 2.26 1.73 2.23 2.21 2.21 2.26 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