[ENGKAH] YoY Quarter Result on 31-Dec-2006 [#4]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.29%
YoY- -4.92%
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 18,975 19,336 17,494 21,238 23,173 19,549 15,770 3.12%
PBT 1,509 2,772 3,098 4,309 5,772 5,472 4,261 -15.87%
Tax -366 -546 -282 -174 -1,423 -621 -1,092 -16.64%
NP 1,143 2,226 2,816 4,135 4,349 4,851 3,169 -15.61%
-
NP to SH 1,143 2,226 2,816 4,135 4,349 4,851 3,169 -15.61%
-
Tax Rate 24.25% 19.70% 9.10% 4.04% 24.65% 11.35% 25.63% -
Total Cost 17,832 17,110 14,678 17,103 18,824 14,698 12,601 5.95%
-
Net Worth 61,727 87,184 87,265 87,637 80,897 74,414 62,019 -0.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6 - - - - - - -
Div Payout % 0.54% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 61,727 87,184 87,265 87,637 80,897 74,414 62,019 -0.07%
NOSH 61,727 61,833 61,890 61,716 60,825 40,223 40,012 7.48%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.02% 11.51% 16.10% 19.47% 18.77% 24.81% 20.10% -
ROE 1.85% 2.55% 3.23% 4.72% 5.38% 6.52% 5.11% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 30.74 31.27 28.27 34.41 38.10 48.60 39.41 -4.05%
EPS 1.85 3.60 4.55 6.70 7.15 12.06 7.92 -21.50%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.41 1.41 1.42 1.33 1.85 1.55 -7.03%
Adjusted Per Share Value based on latest NOSH - 61,716
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 16.06 16.37 14.81 17.98 19.62 16.55 13.35 3.12%
EPS 0.97 1.88 2.38 3.50 3.68 4.11 2.68 -15.56%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5226 0.7381 0.7388 0.7419 0.6849 0.63 0.525 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 2.13 2.44 2.82 3.60 2.84 4.55 3.64 -
P/RPS 6.93 7.80 9.98 10.46 7.45 9.36 9.24 -4.67%
P/EPS 115.03 67.78 61.98 53.73 39.72 37.73 45.96 16.50%
EY 0.87 1.48 1.61 1.86 2.52 2.65 2.18 -14.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.73 2.00 2.54 2.14 2.46 2.35 -1.62%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 26/02/07 27/02/06 25/02/05 26/02/04 -
Price 2.12 2.37 2.65 3.55 3.44 5.00 3.55 -
P/RPS 6.90 7.58 9.38 10.32 9.03 10.29 9.01 -4.34%
P/EPS 114.49 65.83 58.24 52.99 48.11 41.46 44.82 16.90%
EY 0.87 1.52 1.72 1.89 2.08 2.41 2.23 -14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.68 1.88 2.50 2.59 2.70 2.29 -1.27%

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