[ENGKAH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 43.17%
YoY- 4.87%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 36,140 16,551 72,542 52,771 36,460 16,732 65,201 -32.54%
PBT 4,751 2,076 13,495 10,860 7,454 3,478 13,899 -51.14%
Tax -1,255 0 -2,395 -1,842 -1,155 -863 -2,483 -36.57%
NP 3,496 2,076 11,100 9,018 6,299 2,615 11,416 -54.59%
-
NP to SH 3,496 1,531 11,100 9,018 6,299 2,615 11,416 -54.59%
-
Tax Rate 26.42% 0.00% 17.75% 16.96% 15.50% 24.81% 17.86% -
Total Cost 32,644 14,475 61,442 43,753 30,161 14,117 53,785 -28.33%
-
Net Worth 78,582 85,810 84,638 87,151 90,868 89,639 87,000 -6.56%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,187 30 9,267 92 61 30 185 940.24%
Div Payout % 176.99% 2.02% 83.49% 1.03% 0.98% 1.18% 1.62% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 78,582 85,810 84,638 87,151 90,868 89,639 87,000 -6.56%
NOSH 61,876 61,733 61,780 61,809 61,815 61,820 61,702 0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.67% 12.54% 15.30% 17.09% 17.28% 15.63% 17.51% -
ROE 4.45% 1.78% 13.11% 10.35% 6.93% 2.92% 13.12% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 58.41 26.81 117.42 85.38 58.98 27.07 105.67 -32.67%
EPS 5.65 2.48 17.95 14.59 10.19 4.23 18.50 -54.68%
DPS 10.00 0.05 15.00 0.15 0.10 0.05 0.30 937.95%
NAPS 1.27 1.39 1.37 1.41 1.47 1.45 1.41 -6.74%
Adjusted Per Share Value based on latest NOSH - 61,795
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.60 14.01 61.41 44.67 30.87 14.16 55.20 -32.54%
EPS 2.96 1.30 9.40 7.63 5.33 2.21 9.66 -54.58%
DPS 5.24 0.03 7.85 0.08 0.05 0.03 0.16 925.80%
NAPS 0.6653 0.7265 0.7165 0.7378 0.7693 0.7589 0.7365 -6.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.51 2.37 2.44 2.54 2.73 2.66 2.82 -
P/RPS 4.30 8.84 2.08 2.98 4.63 9.83 2.67 37.43%
P/EPS 44.42 95.56 13.58 17.41 26.79 62.88 15.24 104.17%
EY 2.25 1.05 7.36 5.74 3.73 1.59 6.56 -51.03%
DY 3.98 0.02 6.15 0.06 0.04 0.02 0.11 996.33%
P/NAPS 1.98 1.71 1.78 1.80 1.86 1.83 2.00 -0.66%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 29/05/09 26/02/09 27/11/08 27/08/08 27/05/08 26/02/08 -
Price 2.38 2.35 2.37 2.45 2.56 2.69 2.65 -
P/RPS 4.07 8.77 2.02 2.87 4.34 9.94 2.51 38.06%
P/EPS 42.12 94.76 13.19 16.79 25.12 63.59 14.32 105.42%
EY 2.37 1.06 7.58 5.96 3.98 1.57 6.98 -51.36%
DY 4.20 0.02 6.33 0.06 0.04 0.02 0.11 1036.40%
P/NAPS 1.87 1.69 1.73 1.74 1.74 1.86 1.88 -0.35%

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