[ENGKAH] YoY 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 94,069 103,641 78,097 71,926 67,150 77,642 81,611 2.39%
PBT 15,466 17,843 9,943 12,230 14,246 17,655 20,678 -4.72%
Tax -3,133 -4,209 -2,708 -1,525 -2,515 -3,408 -5,265 -8.28%
NP 12,333 13,634 7,235 10,705 11,731 14,247 15,413 -3.64%
-
NP to SH 12,333 13,643 7,234 10,160 11,731 14,247 15,413 -3.64%
-
Tax Rate 20.26% 23.59% 27.24% 12.47% 17.65% 19.30% 25.46% -
Total Cost 81,736 90,007 70,862 61,221 55,419 63,395 66,198 3.57%
-
Net Worth 79,815 81,051 79,090 85,810 89,639 90,120 83,952 -0.83%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,273 7,730 8,501 6,211 185 - 3,041 20.40%
Div Payout % 75.19% 56.66% 117.52% 61.13% 1.58% - 19.73% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 79,815 81,051 79,090 85,810 89,639 90,120 83,952 -0.83%
NOSH 61,872 61,871 61,789 61,733 61,820 61,306 60,834 0.28%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.11% 13.16% 9.26% 14.88% 17.47% 18.35% 18.89% -
ROE 15.45% 16.83% 9.15% 11.84% 13.09% 15.81% 18.36% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 152.04 167.51 126.39 116.51 108.62 126.65 134.15 2.10%
EPS 19.93 22.05 11.71 16.46 18.98 23.24 25.34 -3.92%
DPS 15.00 12.50 13.76 10.05 0.30 0.00 5.00 20.07%
NAPS 1.29 1.31 1.28 1.39 1.45 1.47 1.38 -1.11%
Adjusted Per Share Value based on latest NOSH - 61,733
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 79.64 87.74 66.12 60.89 56.85 65.73 69.09 2.39%
EPS 10.44 11.55 6.12 8.60 9.93 12.06 13.05 -3.64%
DPS 7.85 6.54 7.20 5.26 0.16 0.00 2.58 20.35%
NAPS 0.6757 0.6862 0.6696 0.7265 0.7589 0.7629 0.7107 -0.83%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.12 2.48 2.08 2.37 2.66 3.45 3.36 -
P/RPS 2.05 1.48 1.65 2.03 2.45 2.72 2.50 -3.25%
P/EPS 15.65 11.25 17.77 14.40 14.02 14.85 13.26 2.79%
EY 6.39 8.89 5.63 6.94 7.13 6.74 7.54 -2.71%
DY 4.81 5.04 6.62 4.24 0.11 0.00 1.49 21.54%
P/NAPS 2.42 1.89 1.63 1.71 1.83 2.35 2.43 -0.06%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 26/05/11 26/05/10 29/05/09 27/05/08 29/05/07 29/05/06 -
Price 3.15 2.45 1.99 2.35 2.69 2.87 3.35 -
P/RPS 2.07 1.46 1.57 2.02 2.48 2.27 2.50 -3.09%
P/EPS 15.80 11.11 17.00 14.28 14.18 12.35 13.22 3.01%
EY 6.33 9.00 5.88 7.00 7.05 8.10 7.56 -2.91%
DY 4.76 5.10 6.91 4.28 0.11 0.00 1.49 21.33%
P/NAPS 2.44 1.87 1.55 1.69 1.86 1.95 2.43 0.06%

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