[ENGKAH] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Annualized Quarter Result
Revenue	64,457	65,936	69,128	84,300	90,254	93,416	95,152	-22.84%
YoY %	-2.24%	-4.62%	-18.00%	-6.60%	-3.38%	-1.82%	-	-
Horiz. %	67.74%	69.30%	72.65%	88.60%	94.85%	98.18%	100.00%	-
PBT	9,494	9,910	10,284	16,001	16,986	16,374	15,900	-29.06%
YoY %	-4.20%	-3.64%	-35.73%	-5.80%	3.74%	2.98%	-	-
Horiz. %	59.71%	62.33%	64.68%	100.64%	106.83%	102.98%	100.00%	-
Tax	-1,884	-1,826	-2,744	-3,005	-3,341	-3,574	-4,268	-41.99%
YoY %	-3.18%	33.45%	8.69%	10.06%	6.52%	16.26%	-	-
Horiz. %	44.14%	42.78%	64.29%	70.41%	78.28%	83.74%	100.00%	-
NP	7,610	8,084	7,540	12,996	13,645	12,800	11,632	-24.61%
YoY %	-5.86%	7.21%	-41.98%	-4.76%	6.60%	10.04%	-	-
Horiz. %	65.42%	69.50%	64.82%	111.73%	117.31%	110.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,610	8,140	7,540	12,989	13,645	12,800	11,632	-24.61%
YoY %	-6.51%	7.96%	-41.95%	-4.81%	6.60%	10.04%	-	-
Horiz. %	65.42%	69.98%	64.82%	111.67%	117.31%	110.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.84%	18.43%	26.68%	18.78%	19.67%	21.83%	26.84%	-
YoY %	7.65%	-30.92%	42.07%	-4.52%	-9.89%	-18.67%	-	-
Horiz. %	73.92%	68.67%	99.40%	69.97%	73.29%	81.33%	100.00%	-
Total Cost	56,846	57,852	61,588	71,304	76,609	80,616	83,520	-22.60%
YoY %	-1.74%	-6.07%	-13.63%	-6.92%	-4.97%	-3.48%	-	-
Horiz. %	68.06%	69.27%	73.74%	85.37%	91.73%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,610	74,254	77,105	77,632	79,257	75,439	79,815	-6.97%
YoY %	-3.56%	-3.70%	-0.68%	-2.05%	5.06%	-5.48%	-	-
Horiz. %	89.72%	93.03%	96.60%	97.26%	99.30%	94.52%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	13,904	14,010	13,409	15,457	13,904	12,367	12,374	8.07%
YoY %	-0.76%	4.48%	-13.25%	11.17%	12.43%	-0.06%	-	-
Horiz. %	112.36%	113.22%	108.36%	124.92%	112.36%	99.94%	100.00%	-
Div Payout %	182.70%	172.12%	177.85%	119.01%	101.90%	96.62%	106.38%	-
YoY %	6.15%	-3.22%	49.44%	16.79%	5.46%	-9.17%	-	-
Horiz. %	171.74%	161.80%	167.18%	111.87%	95.79%	90.83%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	71,610	74,254	77,105	77,632	79,257	75,439	79,815	-6.97%
YoY %	-3.56%	-3.70%	-0.68%	-2.05%	5.06%	-5.48%	-	-
Horiz. %	89.72%	93.03%	96.60%	97.26%	99.30%	94.52%	100.00%	-
NOSH	69,524	70,051	67,047	68,701	69,524	61,835	61,872	8.07%
YoY %	-0.75%	4.48%	-2.41%	-1.18%	12.43%	-0.06%	-	-
Horiz. %	112.37%	113.22%	108.36%	111.04%	112.37%	99.94%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	11.81%	12.26%	10.91%	15.42%	15.12%	13.70%	12.22%	-
YoY %	-3.67%	12.37%	-29.25%	1.98%	10.36%	12.11%	-	-
Horiz. %	96.64%	100.33%	89.28%	126.19%	123.73%	112.11%	100.00%	-
ROE	10.63%	10.96%	9.78%	16.73%	17.22%	16.97%	14.57%	-
YoY %	-3.01%	12.07%	-41.54%	-2.85%	1.47%	16.47%	-	-
Horiz. %	72.96%	75.22%	67.12%	114.82%	118.19%	116.47%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	92.71	94.12	103.10	122.71	129.82	151.07	153.79	-28.61%
YoY %	-1.50%	-8.71%	-15.98%	-5.48%	-14.07%	-1.77%	-	-
Horiz. %	60.28%	61.20%	67.04%	79.79%	84.41%	98.23%	100.00%	-
EPS	10.95	11.62	10.84	14.72	19.63	20.70	18.80	-30.23%
YoY %	-5.77%	7.20%	-26.36%	-25.01%	-5.17%	10.11%	-	-
Horiz. %	58.24%	61.81%	57.66%	78.30%	104.41%	110.11%	100.00%	-
DPS	20.00	20.00	20.00	22.50	20.00	20.00	20.00	0.00%
YoY %	0.00%	0.00%	-11.11%	12.50%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	112.50%	100.00%	100.00%	100.00%	-
NAPS	1.03	1.06	1.15	1.13	1.14	1.22	1.29	-13.92%
YoY %	-2.83%	-7.83%	1.77%	-0.88%	-6.56%	-5.43%	-	-
Horiz. %	79.84%	82.17%	89.15%	87.60%	88.37%	94.57%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 70,329
RPS	44.58	45.60	47.81	58.30	62.42	64.61	65.81	-22.85%
YoY %	-2.24%	-4.62%	-17.99%	-6.60%	-3.39%	-1.82%	-	-
Horiz. %	67.74%	69.29%	72.65%	88.59%	94.85%	98.18%	100.00%	-
EPS	5.26	5.63	5.21	8.98	9.44	8.85	8.04	-24.61%
YoY %	-6.57%	8.06%	-41.98%	-4.87%	6.67%	10.07%	-	-
Horiz. %	65.42%	70.02%	64.80%	111.69%	117.41%	110.07%	100.00%	-
DPS	9.62	9.69	9.27	10.69	9.62	8.55	8.56	8.08%
YoY %	-0.72%	4.53%	-13.28%	11.12%	12.51%	-0.12%	-	-
Horiz. %	112.38%	113.20%	108.29%	124.88%	112.38%	99.88%	100.00%	-
NAPS	0.4953	0.5136	0.5333	0.5369	0.5482	0.5218	0.552	-6.96%
YoY %	-3.56%	-3.69%	-0.67%	-2.06%	5.06%	-5.47%	-	-
Horiz. %	89.73%	93.04%	96.61%	97.26%	99.31%	94.53%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	2.68	3.11	3.29	3.45	3.56	3.55	3.12	-
P/RPS	2.89	3.30	3.19	2.81	2.74	2.35	2.03	26.52%
YoY %	-12.42%	3.45%	13.52%	2.55%	16.60%	15.76%	-	-
Horiz. %	142.36%	162.56%	157.14%	138.42%	134.98%	115.76%	100.00%	-
P/EPS	24.48	26.76	29.26	18.25	18.14	17.15	16.60	29.52%
YoY %	-8.52%	-8.54%	60.33%	0.61%	5.77%	3.31%	-	-
Horiz. %	147.47%	161.20%	176.27%	109.94%	109.28%	103.31%	100.00%	-
EY	4.08	3.74	3.42	5.48	5.51	5.83	6.03	-22.90%
YoY %	9.09%	9.36%	-37.59%	-0.54%	-5.49%	-3.32%	-	-
Horiz. %	67.66%	62.02%	56.72%	90.88%	91.38%	96.68%	100.00%	-
DY	7.46	6.43	6.08	6.52	5.62	5.63	6.41	10.63%
YoY %	16.02%	5.76%	-6.75%	16.01%	-0.18%	-12.17%	-	-
Horiz. %	116.38%	100.31%	94.85%	101.72%	87.68%	87.83%	100.00%	-
P/NAPS	2.60	2.93	2.86	3.05	3.12	2.91	2.42	4.89%
YoY %	-11.26%	2.45%	-6.23%	-2.24%	7.22%	20.25%	-	-
Horiz. %	107.44%	121.07%	118.18%	126.03%	128.93%	120.25%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/13	27/08/13	23/05/13	26/02/13	22/11/12	28/08/12	24/05/12	-
Price	2.73	3.05	3.20	3.29	3.50	3.41	3.15	-
P/RPS	2.94	3.24	3.10	2.68	2.70	2.26	2.05	27.14%
YoY %	-9.26%	4.52%	15.67%	-0.74%	19.47%	10.24%	-	-
Horiz. %	143.41%	158.05%	151.22%	130.73%	131.71%	110.24%	100.00%	-
P/EPS	24.94	26.25	28.46	17.40	17.83	16.47	16.76	30.30%
YoY %	-4.99%	-7.77%	63.56%	-2.41%	8.26%	-1.73%	-	-
Horiz. %	148.81%	156.62%	169.81%	103.82%	106.38%	98.27%	100.00%	-
EY	4.01	3.81	3.51	5.75	5.61	6.07	5.97	-23.28%
YoY %	5.25%	8.55%	-38.96%	2.50%	-7.58%	1.68%	-	-
Horiz. %	67.17%	63.82%	58.79%	96.31%	93.97%	101.68%	100.00%	-
DY	7.33	6.56	6.25	6.84	5.71	5.87	6.35	10.03%
YoY %	11.74%	4.96%	-8.63%	19.79%	-2.73%	-7.56%	-	-
Horiz. %	115.43%	103.31%	98.43%	107.72%	89.92%	92.44%	100.00%	-
P/NAPS	2.65	2.88	2.78	2.91	3.07	2.80	2.44	5.65%
YoY %	-7.99%	3.60%	-4.47%	-5.21%	9.64%	14.75%	-	-
Horiz. %	108.61%	118.03%	113.93%	119.26%	125.82%	114.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos