[ENGKAH] QoQ Quarter Result on 31-Mar-2016 [#1]

Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 736.44%
YoY- -4.27%
Quarter Report
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 16,915 15,428 14,150 15,852 15,292 13,679 14,899 8.78%
PBT 983 1,071 847 1,209 201 1,566 1,352 -19.06%
Tax -541 -348 -157 -238 10 -467 -362 30.55%
NP 442 723 690 971 211 1,099 990 -41.44%
-
NP to SH 492 596 826 987 118 1,000 990 -37.12%
-
Tax Rate 55.04% 32.49% 18.54% 19.69% -4.98% 29.82% 26.78% -
Total Cost 16,473 14,705 13,460 14,881 15,081 12,580 13,909 11.88%
-
Net Worth 69,341 69,341 85,971 73,484 55,072 64,516 70,714 -1.29%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,122 707 842 720 1,927 645 707 107.38%
Div Payout % 431.45% 118.72% 102.04% 72.99% 1,633.51% 64.52% 71.43% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 69,341 69,341 85,971 73,484 55,072 64,516 70,714 -1.29%
NOSH 70,757 70,757 84,285 72,043 55,072 64,516 70,714 0.04%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.61% 4.69% 4.88% 6.13% 1.38% 8.03% 6.64% -
ROE 0.71% 0.86% 0.96% 1.34% 0.21% 1.55% 1.40% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 23.91 21.80 16.79 22.00 27.77 21.20 21.07 8.75%
EPS 0.62 1.02 0.98 1.37 0.30 1.55 1.40 -41.75%
DPS 3.00 1.00 1.00 1.00 3.50 1.00 1.00 107.31%
NAPS 0.98 0.98 1.02 1.02 1.00 1.00 1.00 -1.33%
Adjusted Per Share Value based on latest NOSH - 72,043
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.32 13.06 11.98 13.42 12.95 11.58 12.61 8.80%
EPS 0.42 0.50 0.70 0.84 0.10 0.85 0.84 -36.87%
DPS 1.80 0.60 0.71 0.61 1.63 0.55 0.60 107.31%
NAPS 0.587 0.587 0.7278 0.6221 0.4662 0.5462 0.5987 -1.30%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.70 2.00 2.03 2.20 2.46 1.99 2.01 -
P/RPS 7.11 9.17 12.09 10.00 8.86 9.39 9.54 -17.72%
P/EPS 386.77 237.44 207.14 160.58 1,148.12 128.39 143.57 93.02%
EY 0.26 0.42 0.48 0.62 0.09 0.78 0.70 -48.17%
DY 1.76 0.50 0.49 0.45 1.42 0.50 0.50 130.51%
P/NAPS 1.73 2.04 1.99 2.16 2.46 1.99 2.01 -9.47%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 25/08/16 26/05/16 26/02/16 27/11/15 21/08/15 -
Price 1.54 1.68 2.02 2.07 2.50 1.86 1.99 -
P/RPS 6.44 7.70 12.03 9.41 9.00 8.77 9.45 -22.46%
P/EPS 350.37 199.45 206.12 151.09 1,166.79 120.00 142.14 81.97%
EY 0.29 0.50 0.49 0.66 0.09 0.83 0.70 -44.27%
DY 1.95 0.60 0.50 0.48 1.40 0.54 0.50 146.74%
P/NAPS 1.57 1.71 1.98 2.03 2.50 1.86 1.99 -14.55%

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