[TENAGA] YoY TTM Result on 31-May-2004 [#3]

Stock
[TENAGA] TENAGA NASIONAL BHD
Announcement Date
27-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 38.61%
YoY- -8.46%
Quarter Report
Latest QR
Upcoming QR
TENAGA's Result
TENAGA's Financial Summary
View:
Show?
TTM Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 22,814,700 19,720,000 18,665,400 17,399,400 16,219,800 15,015,400 14,242,700 8.16%
PBT 5,232,200 2,357,900 1,975,900 1,393,200 1,400,800 1,566,800 2,693,400 11.69%
Tax -558,800 -536,500 -653,100 -687,400 -629,800 -334,100 -185,000 20.22%
NP 4,673,400 1,821,400 1,322,800 705,800 771,000 1,232,700 2,508,400 10.92%
-
NP to SH 4,629,100 1,794,100 1,322,800 705,800 771,000 1,232,700 2,508,400 10.74%
-
Tax Rate 10.68% 22.75% 33.05% 49.34% 44.96% 21.32% 6.87% -
Total Cost 18,141,300 17,898,600 17,342,600 16,693,600 15,448,800 13,782,700 11,734,300 7.52%
-
Net Worth 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 16,214,299 6.87%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,349,023 519,326 534,688 336,180 278,600 93,195 - -
Div Payout % 29.14% 28.95% 40.42% 47.63% 36.13% 7.56% - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 16,214,299 6.87%
NOSH 4,316,725 4,042,944 3,201,788 3,119,555 3,110,606 3,123,684 3,112,149 5.60%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 20.48% 9.24% 7.09% 4.06% 4.75% 8.21% 17.61% -
ROE 19.15% 10.27% 8.59% 4.71% 6.20% 6.98% 15.47% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 528.52 487.76 582.97 557.75 521.44 480.70 457.65 2.42%
EPS 107.24 44.38 41.31 22.63 24.79 39.46 80.60 4.87%
DPS 31.25 12.85 16.70 10.80 9.00 3.00 0.00 -
NAPS 5.60 4.32 4.81 4.80 4.00 5.65 5.21 1.20%
Adjusted Per Share Value based on latest NOSH - 3,119,555
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 393.57 340.18 321.99 300.15 279.80 259.02 245.69 8.16%
EPS 79.85 30.95 22.82 12.18 13.30 21.26 43.27 10.74%
DPS 23.27 8.96 9.22 5.80 4.81 1.61 0.00 -
NAPS 4.1701 3.0129 2.6567 2.5831 2.1464 3.0445 2.7971 6.87%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 - -
Price 11.70 9.10 10.30 9.60 8.90 10.00 0.00 -
P/RPS 2.21 1.87 1.77 1.72 1.71 2.08 0.00 -
P/EPS 10.91 20.51 24.93 42.43 35.91 25.34 0.00 -
EY 9.17 4.88 4.01 2.36 2.78 3.95 0.00 -
DY 2.67 1.41 1.62 1.13 1.01 0.30 0.00 -
P/NAPS 2.09 2.11 2.14 2.00 2.23 1.77 0.00 -
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 - -
Price 11.60 9.20 10.80 10.30 8.85 9.80 0.00 -
P/RPS 2.19 1.89 1.85 1.85 1.70 2.04 0.00 -
P/EPS 10.82 20.73 26.14 45.52 35.71 24.83 0.00 -
EY 9.24 4.82 3.83 2.20 2.80 4.03 0.00 -
DY 2.69 1.40 1.55 1.05 1.02 0.31 0.00 -
P/NAPS 2.07 2.13 2.25 2.15 2.21 1.73 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