[ENGKAH] YoY 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- 39.54%
YoY- -12.49%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 24,038 19,589 19,728 16,119 19,100 17,982 14,773 8.44%
PBT 4,159 2,675 3,976 3,545 4,817 4,917 4,023 0.55%
Tax -620 -710 -292 -337 -1,151 -1,401 -1,062 -8.57%
NP 3,539 1,965 3,684 3,208 3,666 3,516 2,961 3.01%
-
NP to SH 3,539 1,965 3,684 3,208 3,666 3,516 2,961 3.01%
-
Tax Rate 14.91% 26.54% 7.34% 9.51% 23.89% 28.49% 26.40% -
Total Cost 20,499 17,624 16,044 12,911 15,434 14,466 11,812 9.61%
-
Net Worth 80,431 78,476 90,863 91,480 85,864 81,091 68,115 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 2,320 3,089 61 30 - - - -
Div Payout % 65.56% 157.23% 1.68% 0.96% - - - -
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 80,431 78,476 90,863 91,480 85,864 81,091 68,115 2.80%
NOSH 61,870 61,792 61,812 61,811 60,897 60,516 40,067 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 14.72% 10.03% 18.67% 19.90% 19.19% 19.55% 20.04% -
ROE 4.40% 2.50% 4.05% 3.51% 4.27% 4.34% 4.35% -
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 38.85 31.70 31.92 26.08 31.36 29.71 36.87 0.87%
EPS 5.72 3.18 5.96 5.19 6.02 5.81 7.39 -4.17%
DPS 3.75 5.00 0.10 0.05 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 16.63 13.55 13.64 11.15 13.21 12.44 10.22 8.44%
EPS 2.45 1.36 2.55 2.22 2.54 2.43 2.05 3.01%
DPS 1.60 2.14 0.04 0.02 0.00 0.00 0.00 -
NAPS 0.5563 0.5428 0.6284 0.6327 0.5939 0.5608 0.4711 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 5.53 7.92 8.55 12.77 10.33 10.40 12.18 -12.32%
P/EPS 37.59 78.93 45.81 64.16 53.82 53.18 60.76 -7.68%
EY 2.66 1.27 2.18 1.56 1.86 1.88 1.65 8.28%
DY 1.74 1.99 0.04 0.02 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 5.38 7.51 8.02 12.19 9.85 10.03 11.99 -12.49%
P/EPS 36.54 74.84 42.95 61.27 51.33 51.29 59.81 -7.88%
EY 2.74 1.34 2.33 1.63 1.95 1.95 1.67 8.59%
DY 1.79 2.10 0.04 0.02 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