[ENGKAH] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	75,556	75,454	72,280	66,204	72,542	70,361	72,920	2.38%
YoY %	0.14%	4.39%	9.18%	-8.74%	3.10%	-3.51%	-	-
Horiz. %	103.61%	103.48%	99.12%	90.79%	99.48%	96.49%	100.00%	-
PBT	9,270	10,348	9,502	8,304	13,495	14,480	14,908	-27.08%
YoY %	-10.42%	8.90%	14.43%	-38.47%	-6.80%	-2.87%	-	-
Horiz. %	62.18%	69.41%	63.74%	55.70%	90.52%	97.13%	100.00%	-
Tax	-2,438	-2,762	-2,510	0	-2,395	-2,456	-2,310	3.65%
YoY %	11.73%	-10.04%	0.00%	0.00%	2.48%	-6.32%	-	-
Horiz. %	105.54%	119.57%	108.66%	0.00%	103.68%	106.32%	100.00%	-
NP	6,832	7,585	6,992	8,304	11,100	12,024	12,598	-33.42%
YoY %	-9.93%	8.48%	-15.80%	-25.19%	-7.68%	-4.56%	-	-
Horiz. %	54.23%	60.21%	55.50%	65.92%	88.11%	95.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,832	7,585	6,992	6,124	11,100	12,024	12,598	-33.42%
YoY %	-9.93%	8.48%	14.17%	-44.83%	-7.68%	-4.56%	-	-
Horiz. %	54.23%	60.21%	55.50%	48.61%	88.11%	95.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.30%	26.69%	26.42%	0.00%	17.75%	16.96%	15.50%	-
YoY %	-1.46%	1.02%	0.00%	0.00%	4.66%	9.42%	-	-
Horiz. %	169.68%	172.19%	170.45%	0.00%	114.52%	109.42%	100.00%	-
Total Cost	68,724	67,869	65,288	57,900	61,442	58,337	60,322	9.05%
YoY %	1.26%	3.95%	12.76%	-5.76%	5.32%	-3.29%	-	-
Horiz. %	113.93%	112.51%	108.23%	95.98%	101.86%	96.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,272	78,532	78,582	85,810	84,638	87,151	90,868	-10.21%
YoY %	-1.60%	-0.06%	-8.42%	1.38%	-2.88%	-4.09%	-	-
Horiz. %	85.04%	86.42%	86.48%	94.43%	93.14%	95.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	179	8,244	12,375	123	9,267	123	123	28.33%
YoY %	-97.83%	-33.38%	9,960.98%	-98.67%	7,434.15%	0.00%	-	-
Horiz. %	145.53%	6,702.44%	10,060.98%	100.00%	7,534.15%	100.00%	100.00%	-
Div Payout %	2.62%	108.70%	176.99%	2.02%	83.49%	1.03%	0.98%	-
YoY %	-97.59%	-38.58%	8,661.88%	-97.58%	8,005.83%	5.10%	-	-
Horiz. %	267.35%	11,091.84%	18,060.20%	206.12%	8,519.39%	105.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	77,272	78,532	78,582	85,810	84,638	87,151	90,868	-10.21%
YoY %	-1.60%	-0.06%	-8.42%	1.38%	-2.88%	-4.09%	-	-
Horiz. %	85.04%	86.42%	86.48%	94.43%	93.14%	95.91%	100.00%	-
NOSH	61,818	61,836	61,876	61,733	61,780	61,809	61,815	0.00%
YoY %	-0.03%	-0.06%	0.23%	-0.08%	-0.05%	-0.01%	-	-
Horiz. %	100.00%	100.03%	100.10%	99.87%	99.94%	99.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.04%	10.05%	9.67%	12.54%	15.30%	17.09%	17.28%	-
YoY %	-10.05%	3.93%	-22.89%	-18.04%	-10.47%	-1.10%	-	-
Horiz. %	52.31%	58.16%	55.96%	72.57%	88.54%	98.90%	100.00%	-
ROE	8.84%	9.66%	8.90%	7.14%	13.11%	13.80%	13.86%	-
YoY %	-8.49%	8.54%	24.65%	-45.54%	-5.00%	-0.43%	-	-
Horiz. %	63.78%	69.70%	64.21%	51.52%	94.59%	99.57%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	122.22	122.02	116.81	107.24	117.42	113.84	117.96	2.38%
YoY %	0.16%	4.46%	8.92%	-8.67%	3.14%	-3.49%	-	-
Horiz. %	103.61%	103.44%	99.03%	90.91%	99.54%	96.51%	100.00%	-
EPS	11.05	12.27	11.30	9.92	17.95	19.45	20.38	-33.43%
YoY %	-9.94%	8.58%	13.91%	-44.74%	-7.71%	-4.56%	-	-
Horiz. %	54.22%	60.21%	55.45%	48.68%	88.08%	95.44%	100.00%	-
DPS	0.29	13.33	20.00	0.20	15.00	0.20	0.20	28.02%
YoY %	-97.82%	-33.35%	9,900.00%	-98.67%	7,400.00%	0.00%	-	-
Horiz. %	145.00%	6,665.00%	10,000.00%	100.00%	7,500.00%	100.00%	100.00%	-
NAPS	1.25	1.27	1.27	1.39	1.37	1.41	1.47	-10.21%
YoY %	-1.57%	0.00%	-8.63%	1.46%	-2.84%	-4.08%	-	-
Horiz. %	85.03%	86.39%	86.39%	94.56%	93.20%	95.92%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,733
RPS	63.96	63.88	61.19	56.05	61.41	59.57	61.73	2.38%
YoY %	0.13%	4.40%	9.17%	-8.73%	3.09%	-3.50%	-	-
Horiz. %	103.61%	103.48%	99.13%	90.80%	99.48%	96.50%	100.00%	-
EPS	5.78	6.42	5.92	5.18	9.40	10.18	10.67	-33.47%
YoY %	-9.97%	8.45%	14.29%	-44.89%	-7.66%	-4.59%	-	-
Horiz. %	54.17%	60.17%	55.48%	48.55%	88.10%	95.41%	100.00%	-
DPS	0.15	6.98	10.48	0.10	7.85	0.10	0.10	30.94%
YoY %	-97.85%	-33.40%	10,380.00%	-98.73%	7,750.00%	0.00%	-	-
Horiz. %	150.00%	6,980.00%	10,480.00%	100.00%	7,850.00%	100.00%	100.00%	-
NAPS	0.6542	0.6648	0.6653	0.7265	0.7165	0.7378	0.7693	-10.21%
YoY %	-1.59%	-0.08%	-8.42%	1.40%	-2.89%	-4.09%	-	-
Horiz. %	85.04%	86.42%	86.48%	94.44%	93.14%	95.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.13	2.43	2.51	2.37	2.44	2.54	2.73	-
P/RPS	1.74	1.99	2.15	2.21	2.08	2.23	2.31	-17.17%
YoY %	-12.56%	-7.44%	-2.71%	6.25%	-6.73%	-3.46%	-	-
Horiz. %	75.32%	86.15%	93.07%	95.67%	90.04%	96.54%	100.00%	-
P/EPS	19.27	19.81	22.21	23.89	13.58	13.06	13.40	27.32%
YoY %	-2.73%	-10.81%	-7.03%	75.92%	3.98%	-2.54%	-	-
Horiz. %	143.81%	147.84%	165.75%	178.28%	101.34%	97.46%	100.00%	-
EY	5.19	5.05	4.50	4.19	7.36	7.66	7.47	-21.50%
YoY %	2.77%	12.22%	7.40%	-43.07%	-3.92%	2.54%	-	-
Horiz. %	69.48%	67.60%	60.24%	56.09%	98.53%	102.54%	100.00%	-
DY	0.14	5.49	7.97	0.08	6.15	0.08	0.07	58.53%
YoY %	-97.45%	-31.12%	9,862.50%	-98.70%	7,587.50%	14.29%	-	-
Horiz. %	200.00%	7,842.86%	11,385.71%	114.29%	8,785.71%	114.29%	100.00%	-
P/NAPS	1.70	1.91	1.98	1.71	1.78	1.80	1.86	-5.80%
YoY %	-10.99%	-3.54%	15.79%	-3.93%	-1.11%	-3.23%	-	-
Horiz. %	91.40%	102.69%	106.45%	91.94%	95.70%	96.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	24/11/09	25/08/09	29/05/09	26/02/09	27/11/08	27/08/08	-
Price	2.12	2.09	2.38	2.35	2.37	2.45	2.56	-
P/RPS	1.73	1.71	2.04	2.19	2.02	2.15	2.17	-13.98%
YoY %	1.17%	-16.18%	-6.85%	8.42%	-6.05%	-0.92%	-	-
Horiz. %	79.72%	78.80%	94.01%	100.92%	93.09%	99.08%	100.00%	-
P/EPS	19.18	17.04	21.06	23.69	13.19	12.59	12.56	32.50%
YoY %	12.56%	-19.09%	-11.10%	79.61%	4.77%	0.24%	-	-
Horiz. %	152.71%	135.67%	167.68%	188.61%	105.02%	100.24%	100.00%	-
EY	5.21	5.87	4.75	4.22	7.58	7.94	7.96	-24.55%
YoY %	-11.24%	23.58%	12.56%	-44.33%	-4.53%	-0.25%	-	-
Horiz. %	65.45%	73.74%	59.67%	53.02%	95.23%	99.75%	100.00%	-
DY	0.14	6.38	8.40	0.09	6.33	0.08	0.08	45.07%
YoY %	-97.81%	-24.05%	9,233.33%	-98.58%	7,812.50%	0.00%	-	-
Horiz. %	175.00%	7,975.00%	10,500.00%	112.50%	7,912.50%	100.00%	100.00%	-
P/NAPS	1.70	1.65	1.87	1.69	1.73	1.74	1.74	-1.53%
YoY %	3.03%	-11.76%	10.65%	-2.31%	-0.57%	0.00%	-	-
Horiz. %	97.70%	94.83%	107.47%	97.13%	99.43%	100.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

959

HLIND

HONG LEONG INDUSTRIES BHD

938

GENTING

GENTING BHD

381

JCY

JCY INTERNATIONAL BERHAD

335

YTLPOWR

YTL POWER INTERNATIONAL BHD

298

SALCON

SALCON BHD

270

MAYBANK

MALAYAN BANKING BHD

249

ARMADA

BUMI ARMADA BERHAD

247

SAPNRG

SAPURA ENERGY BERHAD

245

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More