[ENGKAH] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -10.61%
YoY- -29.48%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 57,596 59,670 58,973 63,218 62,744 70,560 93,874 -7.81%
PBT 2,417 2,733 3,609 5,563 8,367 12,770 14,700 -25.97%
Tax -813 -1,248 -638 -821 -1,662 -2,132 -3,275 -20.71%
NP 1,604 1,485 2,971 4,742 6,705 10,638 11,425 -27.89%
-
NP to SH 1,504 1,451 3,091 4,718 6,690 10,631 11,425 -28.66%
-
Tax Rate 33.64% 45.66% 17.68% 14.76% 19.86% 16.70% 22.28% -
Total Cost 55,992 58,185 56,002 58,476 56,039 59,922 82,449 -6.24%
-
Net Worth 70,049 70,049 85,971 70,714 69,987 74,781 75,402 -1.21%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,143 2,830 4,978 4,616 9,440 15,627 9,272 -21.65%
Div Payout % 142.55% 195.06% 161.08% 97.85% 141.11% 147.00% 81.16% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 70,049 70,049 85,971 70,714 69,987 74,781 75,402 -1.21%
NOSH 70,757 70,757 84,285 70,714 70,694 70,548 61,805 2.27%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.78% 2.49% 5.04% 7.50% 10.69% 15.08% 12.17% -
ROE 2.15% 2.07% 3.60% 6.67% 9.56% 14.22% 15.15% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 81.40 84.33 69.97 89.40 88.75 100.02 151.89 -9.86%
EPS 2.13 2.05 3.67 6.67 9.46 15.07 18.49 -30.23%
DPS 3.03 4.00 5.91 6.50 13.51 22.15 15.00 -23.39%
NAPS 0.99 0.99 1.02 1.00 0.99 1.06 1.22 -3.42%
Adjusted Per Share Value based on latest NOSH - 70,714
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 39.83 41.27 40.79 43.72 43.39 48.80 64.93 -7.81%
EPS 1.04 1.00 2.14 3.26 4.63 7.35 7.90 -28.66%
DPS 1.48 1.96 3.44 3.19 6.53 10.81 6.41 -21.66%
NAPS 0.4845 0.4845 0.5946 0.4891 0.484 0.5172 0.5215 -1.21%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.28 1.61 2.03 2.01 2.56 3.11 3.55 -
P/RPS 1.57 1.91 2.90 2.25 2.88 3.11 2.34 -6.43%
P/EPS 60.22 78.51 55.35 30.13 27.05 20.64 19.20 20.97%
EY 1.66 1.27 1.81 3.32 3.70 4.85 5.21 -17.34%
DY 2.37 2.48 2.91 3.23 5.28 7.12 4.23 -9.19%
P/NAPS 1.29 1.63 1.99 2.01 2.59 2.93 2.91 -12.67%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 18/08/17 25/08/16 21/08/15 26/08/14 27/08/13 28/08/12 -
Price 1.02 1.48 2.02 1.99 2.23 3.05 3.41 -
P/RPS 1.25 1.75 2.89 2.23 2.51 3.05 2.25 -9.32%
P/EPS 47.99 72.17 55.08 29.83 23.56 20.24 18.45 17.26%
EY 2.08 1.39 1.82 3.35 4.24 4.94 5.42 -14.74%
DY 2.97 2.70 2.92 3.27 6.06 7.26 4.40 -6.33%
P/NAPS 1.03 1.49 1.98 1.99 2.25 2.88 2.80 -15.34%

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