[ENGKAH] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 30.49%
YoY- 24.33%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 15,566 15,686 22,920 23,115 24,038 19,589 19,728 -3.87%
PBT 1,652 2,384 4,211 4,977 4,159 2,675 3,976 -13.61%
Tax -125 -227 -719 -577 -620 -710 -292 -13.18%
NP 1,527 2,157 3,492 4,400 3,539 1,965 3,684 -13.64%
-
NP to SH 1,527 2,187 3,492 4,400 3,539 1,965 3,684 -13.64%
-
Tax Rate 7.57% 9.52% 17.07% 11.59% 14.91% 26.54% 7.34% -
Total Cost 14,039 13,529 19,428 18,715 20,499 17,624 16,044 -2.19%
-
Net Worth 69,987 74,781 75,402 77,890 80,431 78,476 90,863 -4.25%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 706 3,527 3,090 3,090 2,320 3,089 61 50.37%
Div Payout % 46.30% 161.29% 88.50% 70.25% 65.56% 157.23% 1.68% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 69,987 74,781 75,402 77,890 80,431 78,476 90,863 -4.25%
NOSH 70,694 70,548 61,805 61,818 61,870 61,792 61,812 2.26%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.81% 13.75% 15.24% 19.04% 14.72% 10.03% 18.67% -
ROE 2.18% 2.92% 4.63% 5.65% 4.40% 2.50% 4.05% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 22.02 22.23 37.08 37.39 38.85 31.70 31.92 -5.99%
EPS 2.16 3.10 5.65 7.15 5.72 3.18 5.96 -15.55%
DPS 1.00 5.00 5.00 5.00 3.75 5.00 0.10 46.75%
NAPS 0.99 1.06 1.22 1.26 1.30 1.27 1.47 -6.37%
Adjusted Per Share Value based on latest NOSH - 61,818
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 10.77 10.85 15.85 15.99 16.63 13.55 13.64 -3.85%
EPS 1.06 1.51 2.42 3.04 2.45 1.36 2.55 -13.60%
DPS 0.49 2.44 2.14 2.14 1.60 2.14 0.04 51.80%
NAPS 0.484 0.5172 0.5215 0.5387 0.5563 0.5428 0.6284 -4.25%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.56 3.11 3.55 2.75 2.15 2.51 2.73 -
P/RPS 11.63 13.99 9.57 7.35 5.53 7.92 8.55 5.25%
P/EPS 118.52 100.32 62.83 38.64 37.59 78.93 45.81 17.15%
EY 0.84 1.00 1.59 2.59 2.66 1.27 2.18 -14.68%
DY 0.39 1.61 1.41 1.82 1.74 1.99 0.04 46.13%
P/NAPS 2.59 2.93 2.91 2.18 1.65 1.98 1.86 5.67%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 27/08/13 28/08/12 25/08/11 25/08/10 25/08/09 27/08/08 -
Price 2.23 3.05 3.41 2.62 2.09 2.38 2.56 -
P/RPS 10.13 13.72 9.20 7.01 5.38 7.51 8.02 3.96%
P/EPS 103.24 98.39 60.35 36.81 36.54 74.84 42.95 15.73%
EY 0.97 1.02 1.66 2.72 2.74 1.34 2.33 -13.58%
DY 0.45 1.64 1.47 1.91 1.79 2.10 0.04 49.66%
P/NAPS 2.25 2.88 2.80 2.08 1.61 1.87 1.74 4.37%

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