[ENGKAH] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -32.61%
YoY- -15.5%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 15,816 15,375 20,983 22,122 26,501 20,451 16,311 -0.51%
PBT 1,676 2,164 4,554 3,951 4,818 3,010 3,406 -11.14%
Tax -427 -498 -720 -986 -1,309 -817 -687 -7.61%
NP 1,249 1,666 3,834 2,965 3,509 2,193 2,719 -12.15%
-
NP to SH 1,249 1,666 3,834 2,965 3,509 2,193 2,719 -12.15%
-
Tax Rate 25.48% 23.01% 15.81% 24.96% 27.17% 27.14% 20.17% -
Total Cost 14,567 13,709 17,149 19,157 22,992 18,258 13,592 1.16%
-
Net Worth 70,564 71,499 79,180 77,831 79,693 78,453 87,131 -3.45%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 705 3,470 3,472 3,088 2,316 3,088 92 40.38%
Div Payout % 56.50% 208.33% 90.58% 104.17% 66.02% 140.85% 3.41% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 70,564 71,499 79,180 77,831 79,693 78,453 87,131 -3.45%
NOSH 70,564 69,416 69,456 61,770 61,778 61,774 61,795 2.23%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.90% 10.84% 18.27% 13.40% 13.24% 10.72% 16.67% -
ROE 1.77% 2.33% 4.84% 3.81% 4.40% 2.80% 3.12% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 22.41 22.15 30.21 35.81 42.90 33.11 26.40 -2.69%
EPS 1.77 2.40 5.52 4.80 5.68 3.55 4.40 -14.07%
DPS 1.00 5.00 5.00 5.00 3.75 5.00 0.15 37.16%
NAPS 1.00 1.03 1.14 1.26 1.29 1.27 1.41 -5.56%
Adjusted Per Share Value based on latest NOSH - 61,770
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 13.39 13.02 17.76 18.73 22.44 17.31 13.81 -0.51%
EPS 1.06 1.41 3.25 2.51 2.97 1.86 2.30 -12.10%
DPS 0.60 2.94 2.94 2.61 1.96 2.61 0.08 39.88%
NAPS 0.5974 0.6053 0.6703 0.6589 0.6747 0.6642 0.7376 -3.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.24 2.68 3.56 2.69 2.45 2.43 2.54 -
P/RPS 9.99 12.10 11.78 7.51 5.71 7.34 9.62 0.63%
P/EPS 126.55 111.67 64.49 56.04 43.13 68.45 57.73 13.96%
EY 0.79 0.90 1.55 1.78 2.32 1.46 1.73 -12.24%
DY 0.45 1.87 1.40 1.86 1.53 2.06 0.06 39.88%
P/NAPS 2.24 2.60 3.12 2.13 1.90 1.91 1.80 3.71%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 26/11/13 22/11/12 29/11/11 26/11/10 24/11/09 27/11/08 -
Price 2.22 2.73 3.50 2.88 2.41 2.09 2.45 -
P/RPS 9.90 12.33 11.59 8.04 5.62 6.31 9.28 1.08%
P/EPS 125.42 113.75 63.41 60.00 42.43 58.87 55.68 14.48%
EY 0.80 0.88 1.58 1.67 2.36 1.70 1.80 -12.63%
DY 0.45 1.83 1.43 1.74 1.56 2.39 0.06 39.88%
P/NAPS 2.22 2.65 3.07 2.29 1.87 1.65 1.74 4.14%

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