[TENAGA] YoY TTM Result on 31-May-2006 [#3]

Announcement Date
14-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- -9.0%
YoY- 35.63%
Quarter Report
View:
Show?
TTM Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 28,066,100 24,304,200 22,814,700 19,720,000 18,665,400 17,399,400 16,219,800 9.56%
PBT 1,007,800 3,629,900 5,232,200 2,357,900 1,975,900 1,393,200 1,400,800 -5.33%
Tax -569,500 -608,400 -558,800 -536,500 -653,100 -687,400 -629,800 -1.66%
NP 438,300 3,021,500 4,673,400 1,821,400 1,322,800 705,800 771,000 -8.97%
-
NP to SH 470,700 3,045,300 4,629,100 1,794,100 1,322,800 705,800 771,000 -7.88%
-
Tax Rate 56.51% 16.76% 10.68% 22.75% 33.05% 49.34% 44.96% -
Total Cost 27,627,800 21,282,700 18,141,300 17,898,600 17,342,600 16,693,600 15,448,800 10.16%
-
Net Worth 25,863,621 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 12.95%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div 636,998 1,138,886 1,349,023 519,326 534,688 336,180 278,600 14.76%
Div Payout % 135.33% 37.40% 29.14% 28.95% 40.42% 47.63% 36.13% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 25,863,621 26,025,913 24,173,664 17,465,522 15,400,604 14,973,865 12,442,424 12.95%
NOSH 4,335,169 4,330,434 4,316,725 4,042,944 3,201,788 3,119,555 3,110,606 5.68%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 1.56% 12.43% 20.48% 9.24% 7.09% 4.06% 4.75% -
ROE 1.82% 11.70% 19.15% 10.27% 8.59% 4.71% 6.20% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 647.40 561.24 528.52 487.76 582.97 557.75 521.44 3.66%
EPS 10.86 70.32 107.24 44.38 41.31 22.63 24.79 -12.84%
DPS 14.70 26.30 31.25 12.85 16.70 10.80 9.00 8.51%
NAPS 5.966 6.01 5.60 4.32 4.81 4.80 4.00 6.88%
Adjusted Per Share Value based on latest NOSH - 4,042,944
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 482.82 418.10 392.48 339.24 321.10 299.32 279.03 9.56%
EPS 8.10 52.39 79.63 30.86 22.76 12.14 13.26 -7.87%
DPS 10.96 19.59 23.21 8.93 9.20 5.78 4.79 14.77%
NAPS 4.4493 4.4772 4.1586 3.0046 2.6494 2.576 2.1405 12.95%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 5.22 4.51 11.70 9.10 10.30 9.60 8.90 -
P/RPS 0.81 0.80 2.21 1.87 1.77 1.72 1.71 -11.69%
P/EPS 48.08 6.41 10.91 20.51 24.93 42.43 35.91 4.97%
EY 2.08 15.59 9.17 4.88 4.01 2.36 2.78 -4.71%
DY 2.82 5.83 2.67 1.41 1.62 1.13 1.01 18.64%
P/NAPS 0.87 0.75 2.09 2.11 2.14 2.00 2.23 -14.50%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 22/07/09 24/07/08 13/07/07 14/07/06 21/07/05 27/07/04 29/07/03 -
Price 5.38 5.15 11.60 9.20 10.80 10.30 8.85 -
P/RPS 0.83 0.92 2.19 1.89 1.85 1.85 1.70 -11.25%
P/EPS 49.55 7.32 10.82 20.73 26.14 45.52 35.71 5.60%
EY 2.02 13.65 9.24 4.82 3.83 2.20 2.80 -5.29%
DY 2.73 5.11 2.69 1.40 1.55 1.05 1.02 17.81%
P/NAPS 0.90 0.86 2.07 2.13 2.25 2.15 2.21 -13.89%

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