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

Stock

[TENAGA] TENAGA NASIONAL BHD

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

TENAGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
TTM Result
Revenue	35,668,100	31,156,900	29,913,300	28,066,100	24,304,200	22,814,700	19,720,000	10.37%
YoY %	14.48%	4.16%	6.58%	15.48%	6.53%	15.69%	-	-
Horiz. %	180.87%	158.00%	151.69%	142.32%	123.25%	115.69%	100.00%	-
PBT	3,967,500	2,190,500	3,782,300	1,007,800	3,629,900	5,232,200	2,357,900	9.05%
YoY %	81.12%	-42.09%	275.30%	-72.24%	-30.62%	121.90%	-	-
Horiz. %	168.26%	92.90%	160.41%	42.74%	153.95%	221.90%	100.00%	-
Tax	-938,100	-472,000	-840,600	-569,500	-608,400	-558,800	-536,500	9.75%
YoY %	-98.75%	43.85%	-47.60%	6.39%	-8.88%	-4.16%	-	-
Horiz. %	174.86%	87.98%	156.68%	106.15%	113.40%	104.16%	100.00%	-
NP	3,029,400	1,718,500	2,941,700	438,300	3,021,500	4,673,400	1,821,400	8.84%
YoY %	76.28%	-41.58%	571.16%	-85.49%	-35.35%	156.58%	-	-
Horiz. %	166.32%	94.35%	161.51%	24.06%	165.89%	256.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	73.68%	-41.78%	532.63%	-84.54%	-34.21%	158.02%	-	-
Horiz. %	167.82%	96.63%	165.98%	26.24%	169.74%	258.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.64%	21.55%	22.22%	56.51%	16.76%	10.68%	22.75%	-
YoY %	9.70%	-3.02%	-60.68%	237.17%	56.93%	-53.05%	-	-
Horiz. %	103.91%	94.73%	97.67%	248.40%	73.67%	46.95%	100.00%	-
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%
YoY %	10.87%	9.15%	-2.38%	29.81%	17.32%	1.36%	-	-
Horiz. %	182.35%	164.47%	150.69%	154.36%	118.91%	101.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	12.98%	2.44%	9.44%	-0.62%	7.66%	38.41%	-	-
Horiz. %	187.55%	166.01%	162.06%	148.08%	149.01%	138.41%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Dividend
Div	277,754	1,068,646	826,926	636,998	1,138,886	1,349,023	519,326	-9.89%
YoY %	-74.01%	29.23%	29.82%	-44.07%	-15.58%	159.76%	-	-
Horiz. %	53.48%	205.78%	159.23%	122.66%	219.30%	259.76%	100.00%	-
Div Payout %	9.22%	61.64%	27.77%	135.33%	37.40%	29.14%	28.95%	-
YoY %	-85.04%	121.97%	-79.48%	261.84%	28.35%	0.66%	-	-
Horiz. %	31.85%	212.92%	95.92%	467.46%	129.19%	100.66%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Equity
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%
YoY %	12.98%	2.44%	9.44%	-0.62%	7.66%	38.41%	-	-
Horiz. %	187.55%	166.01%	162.06%	148.08%	149.01%	138.41%	100.00%	-
NOSH	5,459,435	5,448,019	4,339,866	4,335,169	4,330,434	4,316,725	4,042,944	5.12%
YoY %	0.21%	25.53%	0.11%	0.11%	0.32%	6.77%	-	-
Horiz. %	135.04%	134.75%	107.34%	107.23%	107.11%	106.77%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Ratio Analysis
NP Margin	8.49%	5.52%	9.83%	1.56%	12.43%	20.48%	9.24%	-
YoY %	53.80%	-43.85%	530.13%	-87.45%	-39.31%	121.65%	-	-
Horiz. %	91.88%	59.74%	106.39%	16.88%	134.52%	221.65%	100.00%	-
ROE	9.19%	5.98%	10.52%	1.82%	11.70%	19.15%	10.27%	-
YoY %	53.68%	-43.16%	478.02%	-84.44%	-38.90%	86.47%	-	-
Horiz. %	89.48%	58.23%	102.43%	17.72%	113.92%	186.47%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Per Share
RPS	653.33	571.89	689.27	647.40	561.24	528.52	487.76	4.98%
YoY %	14.24%	-17.03%	6.47%	15.35%	6.19%	8.36%	-	-
Horiz. %	133.94%	117.25%	141.31%	132.73%	115.06%	108.36%	100.00%	-
EPS	55.15	31.82	68.62	10.86	70.32	107.24	44.38	3.68%
YoY %	73.32%	-53.63%	531.86%	-84.56%	-34.43%	141.64%	-	-
Horiz. %	124.27%	71.70%	154.62%	24.47%	158.45%	241.64%	100.00%	-
DPS	5.09	19.62	19.07	14.70	26.30	31.25	12.85	-14.29%
YoY %	-74.06%	2.88%	29.73%	-44.11%	-15.84%	143.19%	-	-
Horiz. %	39.61%	152.68%	148.40%	114.40%	204.67%	243.19%	100.00%	-
NAPS	6.00	5.322	6.522	5.966	6.01	5.60	4.32	5.62%
YoY %	12.74%	-18.40%	9.32%	-0.73%	7.32%	29.63%	-	-
Horiz. %	138.89%	123.19%	150.97%	138.10%	139.12%	129.63%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Adjusted Per Share Value based on latest NOSH - 4,335,169
RPS	613.60	535.99	514.60	482.82	418.10	392.48	339.24	10.37%
YoY %	14.48%	4.16%	6.58%	15.48%	6.53%	15.69%	-	-
Horiz. %	180.87%	158.00%	151.69%	142.32%	123.25%	115.69%	100.00%	-
EPS	51.80	29.82	51.23	8.10	52.39	79.63	30.86	9.00%
YoY %	73.71%	-41.79%	532.47%	-84.54%	-34.21%	158.04%	-	-
Horiz. %	167.85%	96.63%	166.01%	26.25%	169.77%	258.04%	100.00%	-
DPS	4.78	18.38	14.23	10.96	19.59	23.21	8.93	-9.88%
YoY %	-73.99%	29.16%	29.84%	-44.05%	-15.60%	159.91%	-	-
Horiz. %	53.53%	205.82%	159.35%	122.73%	219.37%	259.91%	100.00%	-
NAPS	5.6351	4.9879	4.8692	4.4493	4.4772	4.1586	3.0046	11.03%
YoY %	12.98%	2.44%	9.44%	-0.62%	7.66%	38.41%	-	-
Horiz. %	187.55%	166.01%	162.06%	148.08%	149.01%	138.41%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-17.74%	61.04%	-4.94%	1.25%	-63.80%	18.18%	-	-
Horiz. %	54.55%	66.31%	41.18%	43.32%	42.78%	118.18%	100.00%	-
P/EPS	12.09	22.34	7.78	48.08	6.41	10.91	20.51	-8.42%
YoY %	-45.88%	187.15%	-83.82%	650.08%	-41.25%	-46.81%	-	-
Horiz. %	58.95%	108.92%	37.93%	234.42%	31.25%	53.19%	100.00%	-
EY	8.27	4.48	12.85	2.08	15.59	9.17	4.88	9.18%
YoY %	84.60%	-65.14%	517.79%	-86.66%	70.01%	87.91%	-	-
Horiz. %	169.47%	91.80%	263.32%	42.62%	319.47%	187.91%	100.00%	-
DY	0.76	2.76	3.57	2.82	5.83	2.67	1.41	-9.77%
YoY %	-72.46%	-22.69%	26.60%	-51.63%	118.35%	89.36%	-	-
Horiz. %	53.90%	195.74%	253.19%	200.00%	413.48%	189.36%	100.00%	-
P/NAPS	1.11	1.34	0.82	0.87	0.75	2.09	2.11	-10.14%
YoY %	-17.16%	63.41%	-5.75%	16.00%	-64.11%	-0.95%	-	-
Horiz. %	52.61%	63.51%	38.86%	41.23%	35.55%	99.05%	100.00%	-

	31/05/12	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-9.65%	42.50%	-3.61%	-9.78%	-57.99%	15.87%	-	-
Horiz. %	54.50%	60.32%	42.33%	43.92%	48.68%	115.87%	100.00%	-
P/EPS	12.24	20.49	8.03	49.55	7.32	10.82	20.73	-8.39%
YoY %	-40.26%	155.17%	-83.79%	576.91%	-32.35%	-47.81%	-	-
Horiz. %	59.04%	98.84%	38.74%	239.03%	35.31%	52.19%	100.00%	-
EY	8.17	4.88	12.45	2.02	13.65	9.24	4.82	9.18%
YoY %	67.42%	-60.80%	516.34%	-85.20%	47.73%	91.70%	-	-
Horiz. %	169.50%	101.24%	258.30%	41.91%	283.20%	191.70%	100.00%	-
DY	0.75	3.01	3.46	2.73	5.11	2.69	1.40	-9.87%
YoY %	-75.08%	-13.01%	26.74%	-46.58%	89.96%	92.14%	-	-
Horiz. %	53.57%	215.00%	247.14%	195.00%	365.00%	192.14%	100.00%	-
P/NAPS	1.13	1.23	0.84	0.90	0.86	2.07	2.13	-10.01%
YoY %	-8.13%	46.43%	-6.67%	4.65%	-58.45%	-2.82%	-	-
Horiz. %	53.05%	57.75%	39.44%	42.25%	40.38%	97.18%	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