[TENAGA] YoY TTM Result on 31-Aug-2003 [#4]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
28-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 40.22%
YoY- 13.14%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 20,384,200 18,977,500 17,712,100 16,457,800 15,375,100 14,362,600 13,719,100 6.81%
PBT 2,756,800 1,818,900 1,482,700 1,648,500 1,513,500 2,223,600 1,523,800 10.38%
Tax -595,100 -537,200 -669,000 -567,400 -558,000 -88,000 -10,300 96.55%
NP 2,161,700 1,281,700 813,700 1,081,100 955,500 2,135,600 1,513,500 6.11%
-
NP to SH 2,126,900 1,280,000 813,700 1,081,100 955,500 2,135,600 1,332,800 8.09%
-
Tax Rate 21.59% 29.53% 45.12% 34.42% 36.87% 3.96% 0.68% -
Total Cost 18,222,500 17,695,800 16,898,400 15,376,700 14,419,600 12,227,000 12,205,600 6.90%
-
Net Worth 19,153,735 12,822,875 14,420,224 12,439,694 15,591,666 16,558,530 13,262,800 6.31%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div 489,031 615,138 532,482 334,074 280,295 - 93,064 31.83%
Div Payout % 22.99% 48.06% 65.44% 30.90% 29.33% - 6.98% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 19,153,735 12,822,875 14,420,224 12,439,694 15,591,666 16,558,530 13,262,800 6.31%
NOSH 4,075,262 3,205,718 3,134,831 3,109,923 3,118,333 3,118,367 2,840,000 6.20%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 10.60% 6.75% 4.59% 6.57% 6.21% 14.87% 11.03% -
ROE 11.10% 9.98% 5.64% 8.69% 6.13% 12.90% 10.05% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 500.19 591.99 565.01 529.20 493.06 460.58 483.07 0.58%
EPS 52.19 39.93 25.96 34.76 30.64 68.48 46.93 1.78%
DPS 12.00 19.20 17.00 10.80 9.00 0.00 3.28 24.11%
NAPS 4.70 4.00 4.60 4.00 5.00 5.31 4.67 0.10%
Adjusted Per Share Value based on latest NOSH - 3,109,923
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 351.64 327.37 305.54 283.91 265.23 247.76 236.66 6.81%
EPS 36.69 22.08 14.04 18.65 16.48 36.84 22.99 8.09%
DPS 8.44 10.61 9.19 5.76 4.84 0.00 1.61 31.78%
NAPS 3.3041 2.212 2.4876 2.1459 2.6896 2.8564 2.2879 6.31%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 31/08/06 31/08/05 31/08/04 29/08/03 30/08/02 - - -
Price 9.15 11.00 10.00 9.00 9.85 0.00 0.00 -
P/RPS 1.83 1.86 1.77 1.70 2.00 0.00 0.00 -
P/EPS 17.53 27.55 38.53 25.89 32.15 0.00 0.00 -
EY 5.70 3.63 2.60 3.86 3.11 0.00 0.00 -
DY 1.31 1.75 1.70 1.20 0.91 0.00 0.00 -
P/NAPS 1.95 2.75 2.17 2.25 1.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 12/10/06 25/10/05 27/10/04 28/10/03 30/10/02 29/10/01 31/10/00 -
Price 9.85 10.30 10.70 9.25 8.95 0.00 0.00 -
P/RPS 1.97 1.74 1.89 1.75 1.82 0.00 0.00 -
P/EPS 18.87 25.80 41.22 26.61 29.21 0.00 0.00 -
EY 5.30 3.88 2.43 3.76 3.42 0.00 0.00 -
DY 1.22 1.86 1.59 1.17 1.01 0.00 0.00 -
P/NAPS 2.10 2.58 2.33 2.31 1.79 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