[TENAGA] YoY TTM Result on 31-May-2005 [#3]

Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 21.74%
YoY- 87.42%
Quarter Report
View:
Show?
TTM Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 24,304,200 22,814,700 19,720,000 18,665,400 17,399,400 16,219,800 15,015,400 8.34%
PBT 3,629,900 5,232,200 2,357,900 1,975,900 1,393,200 1,400,800 1,566,800 15.01%
Tax -608,400 -558,800 -536,500 -653,100 -687,400 -629,800 -334,100 10.49%
NP 3,021,500 4,673,400 1,821,400 1,322,800 705,800 771,000 1,232,700 16.10%
-
NP to SH 3,045,300 4,629,100 1,794,100 1,322,800 705,800 771,000 1,232,700 16.25%
-
Tax Rate 16.76% 10.68% 22.75% 33.05% 49.34% 44.96% 21.32% -
Total Cost 21,282,700 18,141,300 17,898,600 17,342,600 16,693,600 15,448,800 13,782,700 7.50%
-
Net Worth 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 6.68%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 1,138,886 1,349,023 519,326 534,688 336,180 278,600 93,195 51.71%
Div Payout % 37.40% 29.14% 28.95% 40.42% 47.63% 36.13% 7.56% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 17,648,816 6.68%
NOSH 4,330,434 4,316,725 4,042,944 3,201,788 3,119,555 3,110,606 3,123,684 5.58%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 12.43% 20.48% 9.24% 7.09% 4.06% 4.75% 8.21% -
ROE 11.70% 19.15% 10.27% 8.59% 4.71% 6.20% 6.98% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 561.24 528.52 487.76 582.97 557.75 521.44 480.70 2.61%
EPS 70.32 107.24 44.38 41.31 22.63 24.79 39.46 10.09%
DPS 26.30 31.25 12.85 16.70 10.80 9.00 3.00 43.54%
NAPS 6.01 5.60 4.32 4.81 4.80 4.00 5.65 1.03%
Adjusted Per Share Value based on latest NOSH - 3,201,788
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 418.10 392.48 339.24 321.10 299.32 279.03 258.31 8.34%
EPS 52.39 79.63 30.86 22.76 12.14 13.26 21.21 16.24%
DPS 19.59 23.21 8.93 9.20 5.78 4.79 1.60 51.75%
NAPS 4.4772 4.1586 3.0046 2.6494 2.576 2.1405 3.0361 6.68%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 4.51 11.70 9.10 10.30 9.60 8.90 10.00 -
P/RPS 0.80 2.21 1.87 1.77 1.72 1.71 2.08 -14.70%
P/EPS 6.41 10.91 20.51 24.93 42.43 35.91 25.34 -20.45%
EY 15.59 9.17 4.88 4.01 2.36 2.78 3.95 25.68%
DY 5.83 2.67 1.41 1.62 1.13 1.01 0.30 63.89%
P/NAPS 0.75 2.09 2.11 2.14 2.00 2.23 1.77 -13.32%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 01/08/02 -
Price 5.15 11.60 9.20 10.80 10.30 8.85 9.80 -
P/RPS 0.92 2.19 1.89 1.85 1.85 1.70 2.04 -12.41%
P/EPS 7.32 10.82 20.73 26.14 45.52 35.71 24.83 -18.40%
EY 13.65 9.24 4.82 3.83 2.20 2.80 4.03 22.52%
DY 5.11 2.69 1.40 1.55 1.05 1.02 0.31 59.46%
P/NAPS 0.86 2.07 2.13 2.25 2.15 2.21 1.73 -10.98%

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