[ENGKAH] YoY 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 70,539 69,621 56,591 52,771 47,710 60,439 55,808 3.97%
PBT 13,508 11,726 7,761 10,860 10,801 14,517 14,485 -1.15%
Tax -2,751 -2,744 -2,072 -1,842 -2,202 -3,425 -3,628 -4.50%
NP 10,757 8,982 5,689 9,018 8,599 11,092 10,857 -0.15%
-
NP to SH 10,757 8,993 5,689 9,018 8,599 11,092 10,857 -0.15%
-
Tax Rate 20.37% 23.40% 26.70% 16.96% 20.39% 23.59% 25.05% -
Total Cost 59,782 60,639 50,902 43,753 39,111 49,347 44,951 4.86%
-
Net Worth 77,895 79,841 78,532 87,151 86,298 84,853 79,279 -0.29%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 9,273 6,962 6,183 92 92 91 - -
Div Payout % 86.21% 77.43% 108.70% 1.03% 1.08% 0.83% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 77,895 79,841 78,532 87,151 86,298 84,853 79,279 -0.29%
NOSH 61,821 61,892 61,836 61,809 61,641 61,045 60,518 0.35%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 15.25% 12.90% 10.05% 17.09% 18.02% 18.35% 19.45% -
ROE 13.81% 11.26% 7.24% 10.35% 9.96% 13.07% 13.69% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 114.10 112.49 91.52 85.38 77.40 99.01 92.22 3.61%
EPS 17.40 14.53 9.20 14.59 13.95 18.17 17.94 -0.50%
DPS 15.00 11.25 10.00 0.15 0.15 0.15 0.00 -
NAPS 1.26 1.29 1.27 1.41 1.40 1.39 1.31 -0.64%
Adjusted Per Share Value based on latest NOSH - 61,795
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 48.79 48.15 39.14 36.50 33.00 41.80 38.60 3.97%
EPS 7.44 6.22 3.93 6.24 5.95 7.67 7.51 -0.15%
DPS 6.41 4.82 4.28 0.06 0.06 0.06 0.00 -
NAPS 0.5387 0.5522 0.5431 0.6028 0.5969 0.5869 0.5483 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.69 2.45 2.43 2.54 2.96 3.09 2.93 -
P/RPS 2.36 2.18 2.66 2.98 3.82 3.12 3.18 -4.84%
P/EPS 15.46 16.86 26.41 17.41 21.22 17.01 16.33 -0.90%
EY 6.47 5.93 3.79 5.74 4.71 5.88 6.12 0.93%
DY 5.58 4.59 4.12 0.06 0.05 0.05 0.00 -
P/NAPS 2.13 1.90 1.91 1.80 2.11 2.22 2.24 -0.83%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 26/11/10 24/11/09 27/11/08 27/11/07 29/11/06 29/11/05 -
Price 2.88 2.41 2.09 2.45 2.96 3.27 2.91 -
P/RPS 2.52 2.14 2.28 2.87 3.82 3.30 3.16 -3.69%
P/EPS 16.55 16.59 22.72 16.79 21.22 18.00 16.22 0.33%
EY 6.04 6.03 4.40 5.96 4.71 5.56 6.16 -0.32%
DY 5.21 4.67 4.78 0.06 0.05 0.05 0.00 -
P/NAPS 2.29 1.87 1.65 1.74 2.11 2.35 2.22 0.51%

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