[ENGKAH] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 128.35%
YoY- -44.5%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 46,708 48,417 43,120 36,140 36,460 30,905 37,921 3.53%
PBT 8,187 9,557 6,908 4,751 7,454 6,676 9,080 -1.70%
Tax -1,787 -1,765 -1,435 -1,255 -1,155 -1,169 -2,135 -2.91%
NP 6,400 7,792 5,473 3,496 6,299 5,507 6,945 -1.35%
-
NP to SH 6,400 7,792 5,473 3,496 6,299 5,507 6,945 -1.35%
-
Tax Rate 21.83% 18.47% 20.77% 26.42% 15.50% 17.51% 23.51% -
Total Cost 40,308 40,625 37,647 32,644 30,161 25,398 30,976 4.48%
-
Net Worth 75,439 77,919 80,394 78,582 90,868 91,065 85,823 -2.12%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,183 6,184 4,638 6,187 61 61 - -
Div Payout % 96.62% 79.37% 84.75% 176.99% 0.98% 1.12% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 75,439 77,919 80,394 78,582 90,868 91,065 85,823 -2.12%
NOSH 61,835 61,841 61,841 61,876 61,815 61,530 60,867 0.26%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.70% 16.09% 12.69% 9.67% 17.28% 17.82% 18.31% -
ROE 8.48% 10.00% 6.81% 4.45% 6.93% 6.05% 8.09% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 75.54 78.29 69.73 58.41 58.98 50.23 62.30 3.26%
EPS 10.35 12.60 8.85 5.65 10.19 8.95 11.41 -1.61%
DPS 10.00 10.00 7.50 10.00 0.10 0.10 0.00 -
NAPS 1.22 1.26 1.30 1.27 1.47 1.48 1.41 -2.38%
Adjusted Per Share Value based on latest NOSH - 61,792
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 39.54 40.99 36.50 30.60 30.87 26.16 32.10 3.53%
EPS 5.42 6.60 4.63 2.96 5.33 4.66 5.88 -1.34%
DPS 5.23 5.24 3.93 5.24 0.05 0.05 0.00 -
NAPS 0.6387 0.6597 0.6806 0.6653 0.7693 0.7709 0.7266 -2.12%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.55 2.75 2.15 2.51 2.73 3.33 3.24 -
P/RPS 4.70 3.51 3.08 4.30 4.63 6.63 5.20 -1.66%
P/EPS 34.30 21.83 24.29 44.42 26.79 37.21 28.40 3.19%
EY 2.92 4.58 4.12 2.25 3.73 2.69 3.52 -3.06%
DY 2.82 3.64 3.49 3.98 0.04 0.03 0.00 -
P/NAPS 2.91 2.18 1.65 1.98 1.86 2.25 2.30 3.99%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 25/08/10 25/08/09 27/08/08 28/08/07 29/08/06 -
Price 3.41 2.62 2.09 2.38 2.56 3.18 3.09 -
P/RPS 4.51 3.35 3.00 4.07 4.34 6.33 4.96 -1.57%
P/EPS 32.95 20.79 23.62 42.12 25.12 35.53 27.08 3.32%
EY 3.04 4.81 4.23 2.37 3.98 2.81 3.69 -3.17%
DY 2.93 3.82 3.59 4.20 0.04 0.03 0.00 -
P/NAPS 2.80 2.08 1.61 1.87 1.74 2.15 2.19 4.17%

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