[ENGKAH] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 139.54%
YoY- -20.71%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 43,120 36,140 36,460 30,905 37,921 34,173 27,877 7.53%
PBT 6,908 4,751 7,454 6,676 9,080 8,759 7,179 -0.63%
Tax -1,435 -1,255 -1,155 -1,169 -2,135 -2,171 -1,729 -3.05%
NP 5,473 3,496 6,299 5,507 6,945 6,588 5,450 0.07%
-
NP to SH 5,473 3,496 6,299 5,507 6,945 6,588 5,450 0.07%
-
Tax Rate 20.77% 26.42% 15.50% 17.51% 23.51% 24.79% 24.08% -
Total Cost 37,647 32,644 30,161 25,398 30,976 27,585 22,427 9.01%
-
Net Worth 80,394 78,582 90,868 91,065 85,823 81,064 68,074 2.80%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,638 6,187 61 61 - - - -
Div Payout % 84.75% 176.99% 0.98% 1.12% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 80,394 78,582 90,868 91,065 85,823 81,064 68,074 2.80%
NOSH 61,841 61,876 61,815 61,530 60,867 60,495 40,044 7.50%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.69% 9.67% 17.28% 17.82% 18.31% 19.28% 19.55% -
ROE 6.81% 4.45% 6.93% 6.05% 8.09% 8.13% 8.01% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 69.73 58.41 58.98 50.23 62.30 56.49 69.62 0.02%
EPS 8.85 5.65 10.19 8.95 11.41 10.89 13.61 -6.91%
DPS 7.50 10.00 0.10 0.10 0.00 0.00 0.00 -
NAPS 1.30 1.27 1.47 1.48 1.41 1.34 1.70 -4.37%
Adjusted Per Share Value based on latest NOSH - 61,811
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.50 30.60 30.87 26.16 32.10 28.93 23.60 7.53%
EPS 4.63 2.96 5.33 4.66 5.88 5.58 4.61 0.07%
DPS 3.93 5.24 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.6806 0.6653 0.7693 0.7709 0.7266 0.6863 0.5763 2.80%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.15 2.51 2.73 3.33 3.24 3.09 4.49 -
P/RPS 3.08 4.30 4.63 6.63 5.20 5.47 6.45 -11.58%
P/EPS 24.29 44.42 26.79 37.21 28.40 28.37 32.99 -4.97%
EY 4.12 2.25 3.73 2.69 3.52 3.52 3.03 5.25%
DY 3.49 3.98 0.04 0.03 0.00 0.00 0.00 -
P/NAPS 1.65 1.98 1.86 2.25 2.30 2.31 2.64 -7.53%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 25/08/09 27/08/08 28/08/07 29/08/06 26/08/05 17/09/04 -
Price 2.09 2.38 2.56 3.18 3.09 2.98 4.42 -
P/RPS 3.00 4.07 4.34 6.33 4.96 5.28 6.35 -11.74%
P/EPS 23.62 42.12 25.12 35.53 27.08 27.36 32.48 -5.16%
EY 4.23 2.37 3.98 2.81 3.69 3.65 3.08 5.42%
DY 3.59 4.20 0.04 0.03 0.00 0.00 0.00 -
P/NAPS 1.61 1.87 1.74 2.15 2.19 2.22 2.60 -7.67%

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