[TENAGA] YoY TTM Result on 30-Nov-2003 [#1]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -63.79%
YoY- -61.42%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 CAGR
Revenue 21,074,500 19,344,100 18,013,000 16,645,800 15,621,200 14,558,700 13,968,800 7.05%
PBT 3,346,800 2,350,000 1,562,400 987,100 1,523,600 2,241,300 2,392,600 5.72%
Tax -541,800 -472,300 -713,800 -595,600 -508,900 -210,700 -200,700 17.90%
NP 2,805,000 1,877,700 848,600 391,500 1,014,700 2,030,600 2,191,900 4.17%
-
NP to SH 2,777,500 1,867,100 848,600 391,500 1,014,700 2,030,600 2,191,900 4.00%
-
Tax Rate 16.19% 20.10% 45.69% 60.34% 33.40% 9.40% 8.39% -
Total Cost 18,269,500 17,466,400 17,164,400 16,254,300 14,606,500 12,528,100 11,776,900 7.55%
-
Net Worth 21,341,906 16,140,920 14,607,406 15,032,470 14,883,080 15,553,278 0 -
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 CAGR
Div 489,031 615,138 532,482 334,074 280,295 - 93,064 31.67%
Div Payout % 17.61% 32.95% 62.75% 85.33% 27.62% - 4.25% -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 CAGR
Net Worth 21,341,906 16,140,920 14,607,406 15,032,470 14,883,080 15,553,278 0 -
NOSH 4,184,687 3,228,184 3,148,148 3,105,882 3,113,615 3,110,655 3,111,926 5.03%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 CAGR
NP Margin 13.31% 9.71% 4.71% 2.35% 6.50% 13.95% 15.69% -
ROE 13.01% 11.57% 5.81% 2.60% 6.82% 13.06% 0.00% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 CAGR
RPS 503.61 599.23 572.18 535.94 501.71 468.03 448.88 1.92%
EPS 66.37 57.84 26.96 12.61 32.59 65.28 70.44 -0.98%
DPS 11.69 19.20 17.00 10.80 9.00 0.00 2.99 25.37%
NAPS 5.10 5.00 4.64 4.84 4.78 5.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,105,882
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 CAGR
RPS 363.55 333.70 310.73 287.15 269.47 251.15 240.97 7.05%
EPS 47.91 32.21 14.64 6.75 17.50 35.03 37.81 4.00%
DPS 8.44 10.61 9.19 5.76 4.84 0.00 1.61 31.61%
NAPS 3.6816 2.7844 2.5199 2.5932 2.5674 2.683 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 - - -
Price 11.00 9.80 11.30 9.05 8.80 0.00 0.00 -
P/RPS 2.18 1.64 1.97 1.69 1.75 0.00 0.00 -
P/EPS 16.57 16.94 41.92 71.80 27.00 0.00 0.00 -
EY 6.03 5.90 2.39 1.39 3.70 0.00 0.00 -
DY 1.06 1.96 1.50 1.19 1.02 0.00 0.00 -
P/NAPS 2.16 1.96 2.44 1.87 1.84 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 20/11/00 CAGR
Date 25/01/07 25/01/06 26/01/05 27/01/04 28/01/03 31/01/02 - -
Price 12.20 10.50 10.80 9.50 9.60 0.00 0.00 -
P/RPS 2.42 1.75 1.89 1.77 1.91 0.00 0.00 -
P/EPS 18.38 18.15 40.07 75.37 29.46 0.00 0.00 -
EY 5.44 5.51 2.50 1.33 3.39 0.00 0.00 -
DY 0.96 1.83 1.57 1.14 0.94 0.00 0.00 -
P/NAPS 2.39 2.10 2.33 1.96 2.01 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