[ENGKAH] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 82.99%
YoY- 80.1%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 25,302 27,800 26,501 24,038 19,082 18,975 20,451 15.26%
PBT 4,580 4,286 4,818 4,159 2,749 1,509 3,010 32.32%
Tax -1,208 -1,072 -1,309 -620 -815 -366 -817 29.81%
NP 3,372 3,214 3,509 3,539 1,934 1,143 2,193 33.25%
-
NP to SH 3,372 3,214 3,509 3,539 1,934 1,143 2,193 33.25%
-
Tax Rate 26.38% 25.01% 27.17% 14.91% 29.65% 24.25% 27.14% -
Total Cost 21,930 24,586 22,992 20,499 17,148 17,832 18,258 13.00%
-
Net Worth 81,051 80,349 79,693 80,431 79,090 61,727 78,453 2.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 3,093 6 2,316 2,320 2,317 6 3,088 0.10%
Div Payout % 91.74% 0.19% 66.02% 65.56% 119.81% 0.54% 140.85% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 81,051 80,349 79,693 80,431 79,090 61,727 78,453 2.19%
NOSH 61,871 61,807 61,778 61,870 61,789 61,727 61,774 0.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.33% 11.56% 13.24% 14.72% 10.14% 6.02% 10.72% -
ROE 4.16% 4.00% 4.40% 4.40% 2.45% 1.85% 2.80% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.89 44.98 42.90 38.85 30.88 30.74 33.11 15.12%
EPS 5.45 5.20 5.68 5.72 3.13 1.85 3.55 33.11%
DPS 5.00 0.01 3.75 3.75 3.75 0.01 5.00 0.00%
NAPS 1.31 1.30 1.29 1.30 1.28 1.00 1.27 2.09%
Adjusted Per Share Value based on latest NOSH - 61,870
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.42 23.53 22.44 20.35 16.15 16.06 17.31 15.27%
EPS 2.85 2.72 2.97 3.00 1.64 0.97 1.86 32.94%
DPS 2.62 0.01 1.96 1.96 1.96 0.01 2.61 0.25%
NAPS 0.6862 0.6802 0.6747 0.6809 0.6696 0.5226 0.6642 2.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.48 2.27 2.45 2.15 2.08 2.13 2.43 -
P/RPS 6.06 5.05 5.71 5.53 6.74 6.93 7.34 -12.00%
P/EPS 45.50 43.65 43.13 37.59 66.45 115.03 68.45 -23.85%
EY 2.20 2.29 2.32 2.66 1.50 0.87 1.46 31.46%
DY 2.02 0.00 1.53 1.74 1.80 0.00 2.06 -1.29%
P/NAPS 1.89 1.75 1.90 1.65 1.63 2.13 1.91 -0.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 26/11/10 25/08/10 26/05/10 25/02/10 24/11/09 -
Price 2.45 2.27 2.41 2.09 1.99 2.12 2.09 -
P/RPS 5.99 5.05 5.62 5.38 6.44 6.90 6.31 -3.41%
P/EPS 44.95 43.65 42.43 36.54 63.58 114.49 58.87 -16.47%
EY 2.22 2.29 2.36 2.74 1.57 0.87 1.70 19.49%
DY 2.04 0.00 1.56 1.79 1.88 0.00 2.39 -10.02%
P/NAPS 1.87 1.75 1.87 1.61 1.55 2.12 1.65 8.71%

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