[TENAGA] YoY TTM Result on 31-May-2003 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
29-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 226.28%
YoY- -37.45%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 19,720,000 18,665,400 17,399,400 16,219,800 15,015,400 14,242,700 13,384,300 6.66%
PBT 2,357,900 1,975,900 1,393,200 1,400,800 1,566,800 2,693,400 1,357,900 9.62%
Tax -536,500 -653,100 -687,400 -629,800 -334,100 -185,000 141,400 -
NP 1,821,400 1,322,800 705,800 771,000 1,232,700 2,508,400 1,499,300 3.29%
-
NP to SH 1,794,100 1,322,800 705,800 771,000 1,232,700 2,508,400 1,170,300 7.37%
-
Tax Rate 22.75% 33.05% 49.34% 44.96% 21.32% 6.87% -10.41% -
Total Cost 17,898,600 17,342,600 16,693,600 15,448,800 13,782,700 11,734,300 11,885,000 7.05%
-
Net Worth 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 16,214,299 14,620,356 3.00%
Dividend
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 519,326 534,688 336,180 278,600 93,195 - 247,543 13.13%
Div Payout % 28.95% 40.42% 47.63% 36.13% 7.56% - 21.15% -
Equity
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 16,214,299 14,620,356 3.00%
NOSH 4,042,944 3,201,788 3,119,555 3,110,606 3,123,684 3,112,149 3,110,714 4.46%
Ratio Analysis
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 9.24% 7.09% 4.06% 4.75% 8.21% 17.61% 11.20% -
ROE 10.27% 8.59% 4.71% 6.20% 6.98% 15.47% 8.00% -
Per Share
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 487.76 582.97 557.75 521.44 480.70 457.65 430.26 2.11%
EPS 44.38 41.31 22.63 24.79 39.46 80.60 37.62 2.79%
DPS 12.85 16.70 10.80 9.00 3.00 0.00 8.00 8.21%
NAPS 4.32 4.81 4.80 4.00 5.65 5.21 4.70 -1.39%
Adjusted Per Share Value based on latest NOSH - 3,110,606
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 339.24 321.10 299.32 279.03 258.31 245.02 230.25 6.66%
EPS 30.86 22.76 12.14 13.26 21.21 43.15 20.13 7.37%
DPS 8.93 9.20 5.78 4.79 1.60 0.00 4.26 13.12%
NAPS 3.0046 2.6494 2.576 2.1405 3.0361 2.7893 2.5151 3.00%
Price Multiplier on Financial Quarter End Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 - - -
Price 9.10 10.30 9.60 8.90 10.00 0.00 0.00 -
P/RPS 1.87 1.77 1.72 1.71 2.08 0.00 0.00 -
P/EPS 20.51 24.93 42.43 35.91 25.34 0.00 0.00 -
EY 4.88 4.01 2.36 2.78 3.95 0.00 0.00 -
DY 1.41 1.62 1.13 1.01 0.30 0.00 0.00 -
P/NAPS 2.11 2.14 2.00 2.23 1.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 - 27/07/00 -
Price 9.20 10.80 10.30 8.85 9.80 0.00 0.00 -
P/RPS 1.89 1.85 1.85 1.70 2.04 0.00 0.00 -
P/EPS 20.73 26.14 45.52 35.71 24.83 0.00 0.00 -
EY 4.82 3.83 2.20 2.80 4.03 0.00 0.00 -
DY 1.40 1.55 1.05 1.02 0.31 0.00 0.00 -
P/NAPS 2.13 2.25 2.15 2.21 1.73 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