[TENAGA] YoY TTM Result on 31-May-2009 [#3]

Announcement Date
22-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 285.61%
YoY- -84.54%
Quarter Report
View:
Show?
TTM Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 35,668,100 31,156,900 29,913,300 28,066,100 24,304,200 22,814,700 19,720,000 10.37%
PBT 3,967,500 2,190,500 3,782,300 1,007,800 3,629,900 5,232,200 2,357,900 9.05%
Tax -938,100 -472,000 -840,600 -569,500 -608,400 -558,800 -536,500 9.75%
NP 3,029,400 1,718,500 2,941,700 438,300 3,021,500 4,673,400 1,821,400 8.84%
-
NP to SH 3,010,900 1,733,600 2,977,800 470,700 3,045,300 4,629,100 1,794,100 9.00%
-
Tax Rate 23.64% 21.55% 22.22% 56.51% 16.76% 10.68% 22.75% -
Total Cost 32,638,700 29,438,400 26,971,600 27,627,800 21,282,700 18,141,300 17,898,600 10.52%
-
Net Worth 32,756,613 28,994,361 28,304,609 25,863,621 26,025,913 24,173,664 17,465,522 11.03%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div 277,754 1,068,646 826,926 636,998 1,138,886 1,349,023 519,326 -9.89%
Div Payout % 9.22% 61.64% 27.77% 135.33% 37.40% 29.14% 28.95% -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 32,756,613 28,994,361 28,304,609 25,863,621 26,025,913 24,173,664 17,465,522 11.03%
NOSH 5,459,435 5,448,019 4,339,866 4,335,169 4,330,434 4,316,725 4,042,944 5.12%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 8.49% 5.52% 9.83% 1.56% 12.43% 20.48% 9.24% -
ROE 9.19% 5.98% 10.52% 1.82% 11.70% 19.15% 10.27% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 653.33 571.89 689.27 647.40 561.24 528.52 487.76 4.98%
EPS 55.15 31.82 68.62 10.86 70.32 107.24 44.38 3.68%
DPS 5.09 19.62 19.07 14.70 26.30 31.25 12.85 -14.29%
NAPS 6.00 5.322 6.522 5.966 6.01 5.60 4.32 5.62%
Adjusted Per Share Value based on latest NOSH - 4,335,169
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 613.60 535.99 514.60 482.82 418.10 392.48 339.24 10.37%
EPS 51.80 29.82 51.23 8.10 52.39 79.63 30.86 9.00%
DPS 4.78 18.38 14.23 10.96 19.59 23.21 8.93 -9.88%
NAPS 5.6351 4.9879 4.8692 4.4493 4.4772 4.1586 3.0046 11.03%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 6.67 7.11 5.34 5.22 4.51 11.70 9.10 -
P/RPS 1.02 1.24 0.77 0.81 0.80 2.21 1.87 -9.60%
P/EPS 12.09 22.34 7.78 48.08 6.41 10.91 20.51 -8.42%
EY 8.27 4.48 12.85 2.08 15.59 9.17 4.88 9.18%
DY 0.76 2.76 3.57 2.82 5.83 2.67 1.41 -9.77%
P/NAPS 1.11 1.34 0.82 0.87 0.75 2.09 2.11 -10.14%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 19/07/12 21/07/11 14/07/10 22/07/09 24/07/08 13/07/07 14/07/06 -
Price 6.75 6.52 5.51 5.38 5.15 11.60 9.20 -
P/RPS 1.03 1.14 0.80 0.83 0.92 2.19 1.89 -9.61%
P/EPS 12.24 20.49 8.03 49.55 7.32 10.82 20.73 -8.39%
EY 8.17 4.88 12.45 2.02 13.65 9.24 4.82 9.18%
DY 0.75 3.01 3.46 2.73 5.11 2.69 1.40 -9.87%
P/NAPS 1.13 1.23 0.84 0.90 0.86 2.07 2.13 -10.01%

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