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

Stock

[TENAGA] TENAGA NASIONAL BHD

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

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
TTM Result
Revenue	24,304,200	22,814,700	19,720,000	18,665,400	17,399,400	16,219,800	15,015,400	8.34%
YoY %	6.53%	15.69%	5.65%	7.28%	7.27%	8.02%	-	-
Horiz. %	161.86%	151.94%	131.33%	124.31%	115.88%	108.02%	100.00%	-
PBT	3,629,900	5,232,200	2,357,900	1,975,900	1,393,200	1,400,800	1,566,800	15.01%
YoY %	-30.62%	121.90%	19.33%	41.82%	-0.54%	-10.59%	-	-
Horiz. %	231.68%	333.94%	150.49%	126.11%	88.92%	89.41%	100.00%	-
Tax	-608,400	-558,800	-536,500	-653,100	-687,400	-629,800	-334,100	10.49%
YoY %	-8.88%	-4.16%	17.85%	4.99%	-9.15%	-88.51%	-	-
Horiz. %	182.10%	167.26%	160.58%	195.48%	205.75%	188.51%	100.00%	-
NP	3,021,500	4,673,400	1,821,400	1,322,800	705,800	771,000	1,232,700	16.10%
YoY %	-35.35%	156.58%	37.69%	87.42%	-8.46%	-37.45%	-	-
Horiz. %	245.11%	379.12%	147.76%	107.31%	57.26%	62.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,045,300	4,629,100	1,794,100	1,322,800	705,800	771,000	1,232,700	16.25%
YoY %	-34.21%	158.02%	35.63%	87.42%	-8.46%	-37.45%	-	-
Horiz. %	247.04%	375.53%	145.54%	107.31%	57.26%	62.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.76%	10.68%	22.75%	33.05%	49.34%	44.96%	21.32%	-
YoY %	56.93%	-53.05%	-31.16%	-33.02%	9.74%	110.88%	-	-
Horiz. %	78.61%	50.09%	106.71%	155.02%	231.43%	210.88%	100.00%	-
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%
YoY %	17.32%	1.36%	3.21%	3.89%	8.06%	12.09%	-	-
Horiz. %	154.42%	131.62%	129.86%	125.83%	121.12%	112.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	7.66%	38.41%	13.41%	2.85%	20.35%	-29.50%	-	-
Horiz. %	147.47%	136.97%	98.96%	87.26%	84.84%	70.50%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Dividend
Div	1,138,886	1,349,023	519,326	534,688	336,180	278,600	93,195	51.71%
YoY %	-15.58%	159.76%	-2.87%	59.05%	20.67%	198.94%	-	-
Horiz. %	1,222.05%	1,447.53%	557.25%	573.73%	360.73%	298.94%	100.00%	-
Div Payout %	37.40%	29.14%	28.95%	40.42%	47.63%	36.13%	7.56%	-
YoY %	28.35%	0.66%	-28.38%	-15.14%	31.83%	377.91%	-	-
Horiz. %	494.71%	385.45%	382.94%	534.66%	630.03%	477.91%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Equity
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%
YoY %	7.66%	38.41%	13.41%	2.85%	20.35%	-29.50%	-	-
Horiz. %	147.47%	136.97%	98.96%	87.26%	84.84%	70.50%	100.00%	-
NOSH	4,330,434	4,316,725	4,042,944	3,201,788	3,119,555	3,110,606	3,123,684	5.58%
YoY %	0.32%	6.77%	26.27%	2.64%	0.29%	-0.42%	-	-
Horiz. %	138.63%	138.19%	129.43%	102.50%	99.87%	99.58%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Ratio Analysis
NP Margin	12.43%	20.48%	9.24%	7.09%	4.06%	4.75%	8.21%	-
YoY %	-39.31%	121.65%	30.32%	74.63%	-14.53%	-42.14%	-	-
Horiz. %	151.40%	249.45%	112.55%	86.36%	49.45%	57.86%	100.00%	-
ROE	11.70%	19.15%	10.27%	8.59%	4.71%	6.20%	6.98%	-
YoY %	-38.90%	86.47%	19.56%	82.38%	-24.03%	-11.17%	-	-
Horiz. %	167.62%	274.36%	147.13%	123.07%	67.48%	88.83%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Per Share
RPS	561.24	528.52	487.76	582.97	557.75	521.44	480.70	2.61%
YoY %	6.19%	8.36%	-16.33%	4.52%	6.96%	8.48%	-	-
Horiz. %	116.75%	109.95%	101.47%	121.28%	116.03%	108.48%	100.00%	-
EPS	70.32	107.24	44.38	41.31	22.63	24.79	39.46	10.09%
YoY %	-34.43%	141.64%	7.43%	82.55%	-8.71%	-37.18%	-	-
Horiz. %	178.21%	271.77%	112.47%	104.69%	57.35%	62.82%	100.00%	-
DPS	26.30	31.25	12.85	16.70	10.80	9.00	3.00	43.54%
YoY %	-15.84%	143.19%	-23.05%	54.63%	20.00%	200.00%	-	-
Horiz. %	876.67%	1,041.67%	428.33%	556.67%	360.00%	300.00%	100.00%	-
NAPS	6.01	5.60	4.32	4.81	4.80	4.00	5.65	1.03%
YoY %	7.32%	29.63%	-10.19%	0.21%	20.00%	-29.20%	-	-
Horiz. %	106.37%	99.12%	76.46%	85.13%	84.96%	70.80%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Adjusted Per Share Value based on latest NOSH - 3,201,788
RPS	418.10	392.48	339.24	321.10	299.32	279.03	258.31	8.34%
YoY %	6.53%	15.69%	5.65%	7.28%	7.27%	8.02%	-	-
Horiz. %	161.86%	151.94%	131.33%	124.31%	115.88%	108.02%	100.00%	-
EPS	52.39	79.63	30.86	22.76	12.14	13.26	21.21	16.24%
YoY %	-34.21%	158.04%	35.59%	87.48%	-8.45%	-37.48%	-	-
Horiz. %	247.01%	375.44%	145.50%	107.31%	57.24%	62.52%	100.00%	-
DPS	19.59	23.21	8.93	9.20	5.78	4.79	1.60	51.75%
YoY %	-15.60%	159.91%	-2.93%	59.17%	20.67%	199.38%	-	-
Horiz. %	1,224.37%	1,450.62%	558.12%	575.00%	361.25%	299.38%	100.00%	-
NAPS	4.4772	4.1586	3.0046	2.6494	2.576	2.1405	3.0361	6.68%
YoY %	7.66%	38.41%	13.41%	2.85%	20.35%	-29.50%	-	-
Horiz. %	147.47%	136.97%	98.96%	87.26%	84.85%	70.50%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-63.80%	18.18%	5.65%	2.91%	0.58%	-17.79%	-	-
Horiz. %	38.46%	106.25%	89.90%	85.10%	82.69%	82.21%	100.00%	-
P/EPS	6.41	10.91	20.51	24.93	42.43	35.91	25.34	-20.45%
YoY %	-41.25%	-46.81%	-17.73%	-41.24%	18.16%	41.71%	-	-
Horiz. %	25.30%	43.05%	80.94%	98.38%	167.44%	141.71%	100.00%	-
EY	15.59	9.17	4.88	4.01	2.36	2.78	3.95	25.68%
YoY %	70.01%	87.91%	21.70%	69.92%	-15.11%	-29.62%	-	-
Horiz. %	394.68%	232.15%	123.54%	101.52%	59.75%	70.38%	100.00%	-
DY	5.83	2.67	1.41	1.62	1.13	1.01	0.30	63.89%
YoY %	118.35%	89.36%	-12.96%	43.36%	11.88%	236.67%	-	-
Horiz. %	1,943.33%	890.00%	470.00%	540.00%	376.67%	336.67%	100.00%	-
P/NAPS	0.75	2.09	2.11	2.14	2.00	2.23	1.77	-13.32%
YoY %	-64.11%	-0.95%	-1.40%	7.00%	-10.31%	25.99%	-	-
Horiz. %	42.37%	118.08%	119.21%	120.90%	112.99%	125.99%	100.00%	-

	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	31/05/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-57.99%	15.87%	2.16%	0.00%	8.82%	-16.67%	-	-
Horiz. %	45.10%	107.35%	92.65%	90.69%	90.69%	83.33%	100.00%	-
P/EPS	7.32	10.82	20.73	26.14	45.52	35.71	24.83	-18.40%
YoY %	-32.35%	-47.81%	-20.70%	-42.57%	27.47%	43.82%	-	-
Horiz. %	29.48%	43.58%	83.49%	105.28%	183.33%	143.82%	100.00%	-
EY	13.65	9.24	4.82	3.83	2.20	2.80	4.03	22.52%
YoY %	47.73%	91.70%	25.85%	74.09%	-21.43%	-30.52%	-	-
Horiz. %	338.71%	229.28%	119.60%	95.04%	54.59%	69.48%	100.00%	-
DY	5.11	2.69	1.40	1.55	1.05	1.02	0.31	59.46%
YoY %	89.96%	92.14%	-9.68%	47.62%	2.94%	229.03%	-	-
Horiz. %	1,648.39%	867.74%	451.61%	500.00%	338.71%	329.03%	100.00%	-
P/NAPS	0.86	2.07	2.13	2.25	2.15	2.21	1.73	-10.98%
YoY %	-58.45%	-2.82%	-5.33%	4.65%	-2.71%	27.75%	-	-
Horiz. %	49.71%	119.65%	123.12%	130.06%	124.28%	127.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos