[ENGKAH] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -9.64%
YoY- -13.39%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 75,566 75,927 71,787 71,926 72,107 70,265 70,759 4.46%
PBT 9,270 10,533 10,929 12,230 13,632 13,958 14,677 -26.32%
Tax -1,893 -2,073 -1,943 -1,525 -2,388 -2,124 -2,470 -16.21%
NP 7,377 8,460 8,986 10,705 11,244 11,834 12,207 -28.45%
-
NP to SH 6,831 7,914 8,441 10,160 11,244 11,834 12,207 -32.02%
-
Tax Rate 20.42% 19.68% 17.78% 12.47% 17.52% 15.22% 16.83% -
Total Cost 68,189 67,467 62,801 61,221 60,863 58,431 58,552 10.66%
-
Net Worth 61,727 78,453 78,476 85,810 87,184 87,131 90,863 -22.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,215 6,209 6,210 6,211 6,211 6,211 3,214 55.02%
Div Payout % 90.99% 78.46% 73.57% 61.13% 55.24% 52.49% 26.33% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 61,727 78,453 78,476 85,810 87,184 87,131 90,863 -22.66%
NOSH 61,727 61,774 61,792 61,733 61,833 61,795 61,812 -0.09%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.76% 11.14% 12.52% 14.88% 15.59% 16.84% 17.25% -
ROE 11.07% 10.09% 10.76% 11.84% 12.90% 13.58% 13.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 122.42 122.91 116.17 116.51 116.62 113.71 114.47 4.56%
EPS 11.07 12.81 13.66 16.46 18.18 19.15 19.75 -31.94%
DPS 10.06 10.05 10.05 10.05 10.05 10.05 5.20 55.07%
NAPS 1.00 1.27 1.27 1.39 1.41 1.41 1.47 -22.59%
Adjusted Per Share Value based on latest NOSH - 61,733
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 63.97 64.28 60.77 60.89 61.04 59.48 59.90 4.46%
EPS 5.78 6.70 7.15 8.60 9.52 10.02 10.33 -32.02%
DPS 5.26 5.26 5.26 5.26 5.26 5.26 2.72 55.03%
NAPS 0.5226 0.6642 0.6644 0.7265 0.7381 0.7376 0.7692 -22.66%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.13 2.43 2.51 2.37 2.44 2.54 2.73 -
P/RPS 1.74 1.98 2.16 2.03 2.09 2.23 2.38 -18.79%
P/EPS 19.25 18.97 18.37 14.40 13.42 13.26 13.82 24.64%
EY 5.20 5.27 5.44 6.94 7.45 7.54 7.23 -19.67%
DY 4.72 4.14 4.00 4.24 4.12 3.96 1.90 83.12%
P/NAPS 2.13 1.91 1.98 1.71 1.73 1.80 1.86 9.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 25/08/09 29/05/09 26/02/09 27/11/08 27/08/08 -
Price 2.12 2.09 2.38 2.35 2.37 2.45 2.56 -
P/RPS 1.73 1.70 2.05 2.02 2.03 2.15 2.24 -15.78%
P/EPS 19.16 16.31 17.42 14.28 13.03 12.79 12.96 29.68%
EY 5.22 6.13 5.74 7.00 7.67 7.82 7.71 -22.84%
DY 4.75 4.81 4.22 4.28 4.24 4.10 2.03 75.97%
P/NAPS 2.12 1.65 1.87 1.69 1.68 1.74 1.74 14.03%

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