[ENGKAH] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ENGKAH] ENG KAH CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 9.13%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
ENGKAH's Result
ENGKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 55,754 52,416 54,339 51,425 47,904 44,456 46,833 12.33%
PBT 14,358 12,624 14,010 12,998 11,810 10,384 13,329 5.08%
Tax -3,458 -2,668 -3,709 -3,489 -3,096 -2,472 -6,824 -36.46%
NP 10,900 9,956 10,301 9,509 8,714 7,912 6,505 41.12%
-
NP to SH 10,900 9,956 10,301 9,509 8,714 7,912 6,505 41.12%
-
Tax Rate 24.08% 21.13% 26.47% 26.84% 26.22% 23.81% 51.20% -
Total Cost 44,854 42,460 44,038 41,916 39,190 36,544 40,328 7.35%
-
Net Worth 68,074 64,826 62,006 80,922 58,813 56,343 33,900 59.23%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 19 -
Div Payout % - - - - - - 0.30% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 68,074 64,826 62,006 80,922 58,813 56,343 33,900 59.23%
NOSH 40,044 40,016 40,003 54,677 40,009 39,959 24,565 38.55%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 19.55% 18.99% 18.96% 18.49% 18.19% 17.80% 13.89% -
ROE 16.01% 15.36% 16.61% 11.75% 14.82% 14.04% 19.19% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 139.23 130.99 135.83 94.05 119.73 111.25 190.64 -18.91%
EPS 27.22 24.88 25.75 23.77 21.78 19.80 26.48 1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 1.70 1.62 1.55 1.48 1.47 1.41 1.38 14.93%
Adjusted Per Share Value based on latest NOSH - 55,389
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.20 44.37 46.00 43.54 40.55 37.64 39.65 12.33%
EPS 9.23 8.43 8.72 8.05 7.38 6.70 5.51 41.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
NAPS 0.5763 0.5488 0.5249 0.6851 0.4979 0.477 0.287 59.23%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.49 4.09 3.64 2.89 2.44 1.81 1.70 -
P/RPS 3.22 3.12 2.68 3.07 2.04 1.63 0.89 135.85%
P/EPS 16.50 16.44 14.14 16.62 11.20 9.14 6.42 87.73%
EY 6.06 6.08 7.07 6.02 8.93 10.94 15.58 -46.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 2.64 2.52 2.35 1.95 1.66 1.28 1.23 66.46%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/09/04 26/05/04 26/02/04 20/11/03 28/08/03 28/05/03 27/02/03 -
Price 4.42 4.27 3.55 3.29 2.91 2.12 1.83 -
P/RPS 3.17 3.26 2.61 3.50 2.43 1.91 0.96 121.90%
P/EPS 16.24 17.16 13.79 18.92 13.36 10.71 6.91 76.86%
EY 6.16 5.83 7.25 5.29 7.48 9.34 14.47 -43.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 2.60 2.64 2.29 2.22 1.98 1.50 1.33 56.40%

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