[ENGKAH] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	97,399	92,828	86,240	76,328	75,556	75,454	72,280	21.93%
YoY %	4.92%	7.64%	12.99%	1.02%	0.14%	4.39%	-	-
Horiz. %	134.75%	128.43%	119.31%	105.60%	104.53%	104.39%	100.00%	-
PBT	15,762	15,634	13,816	10,996	9,270	10,348	9,502	40.00%
YoY %	0.82%	13.16%	25.65%	18.62%	-10.42%	8.90%	-	-
Horiz. %	165.88%	164.53%	145.40%	115.72%	97.56%	108.90%	100.00%	-
Tax	-3,752	-3,658	-2,870	-3,260	-2,438	-2,762	-2,510	30.63%
YoY %	-2.57%	-27.46%	11.96%	-33.72%	11.73%	-10.04%	-	-
Horiz. %	149.48%	145.74%	114.34%	129.88%	97.13%	110.04%	100.00%	-
NP	12,010	11,976	10,946	7,736	6,832	7,585	6,992	43.28%
YoY %	0.28%	9.41%	41.49%	13.23%	-9.93%	8.48%	-	-
Horiz. %	171.77%	171.28%	156.55%	110.64%	97.71%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,010	11,990	10,946	7,736	6,832	7,585	6,992	43.28%
YoY %	0.17%	9.54%	41.49%	13.23%	-9.93%	8.48%	-	-
Horiz. %	171.77%	171.48%	156.55%	110.64%	97.71%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	23.40%	20.77%	29.65%	26.30%	26.69%	26.42%	-
YoY %	1.71%	12.66%	-29.95%	12.74%	-1.46%	1.02%	-	-
Horiz. %	90.08%	88.57%	78.61%	112.23%	99.55%	101.02%	100.00%	-
Total Cost	85,389	80,852	75,294	68,592	68,724	67,869	65,288	19.53%
YoY %	5.61%	7.38%	9.77%	-0.19%	1.26%	3.95%	-	-
Horiz. %	130.79%	123.84%	115.33%	105.06%	105.26%	103.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,886	79,841	80,394	79,090	77,272	78,532	78,582	-0.58%
YoY %	-2.45%	-0.69%	1.65%	2.35%	-1.60%	-0.06%	-	-
Horiz. %	99.11%	101.60%	102.31%	100.65%	98.33%	99.94%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	11,590	9,283	9,276	9,268	179	8,244	12,375	-4.26%
YoY %	24.85%	0.08%	0.09%	5,077.65%	-97.83%	-33.38%	-	-
Horiz. %	93.66%	75.01%	74.96%	74.89%	1.45%	66.62%	100.00%	-
Div Payout %	96.50%	77.43%	84.75%	119.81%	2.62%	108.70%	176.99%	-
YoY %	24.63%	-8.64%	-29.26%	4,472.90%	-97.59%	-38.58%	-	-
Horiz. %	54.52%	43.75%	47.88%	67.69%	1.48%	61.42%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	77,886	79,841	80,394	79,090	77,272	78,532	78,582	-0.58%
YoY %	-2.45%	-0.69%	1.65%	2.35%	-1.60%	-0.06%	-	-
Horiz. %	99.11%	101.60%	102.31%	100.65%	98.33%	99.94%	100.00%	-
NOSH	61,814	61,892	61,841	61,789	61,818	61,836	61,876	-0.06%
YoY %	-0.13%	0.08%	0.08%	-0.05%	-0.03%	-0.06%	-	-
Horiz. %	99.90%	100.03%	99.94%	99.86%	99.91%	99.94%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	12.33%	12.90%	12.69%	10.14%	9.04%	10.05%	9.67%	-
YoY %	-4.42%	1.65%	25.15%	12.17%	-10.05%	3.93%	-	-
Horiz. %	127.51%	133.40%	131.23%	104.86%	93.49%	103.93%	100.00%	-
ROE	15.42%	15.02%	13.62%	9.78%	8.84%	9.66%	8.90%	-
YoY %	2.66%	10.28%	39.26%	10.63%	-8.49%	8.54%	-	-
Horiz. %	173.26%	168.76%	153.03%	109.89%	99.33%	108.54%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	157.57	149.98	139.45	123.53	122.22	122.02	116.81	22.01%
YoY %	5.06%	7.55%	12.89%	1.07%	0.16%	4.46%	-	-
Horiz. %	134.89%	128.40%	119.38%	105.75%	104.63%	104.46%	100.00%	-
EPS	19.42	19.37	17.70	12.52	11.05	12.27	11.30	43.33%
YoY %	0.26%	9.44%	41.37%	13.30%	-9.94%	8.58%	-	-
Horiz. %	171.86%	171.42%	156.64%	110.80%	97.79%	108.58%	100.00%	-
DPS	18.75	15.00	15.00	15.00	0.29	13.33	20.00	-4.20%
YoY %	25.00%	0.00%	0.00%	5,072.41%	-97.82%	-33.35%	-	-
Horiz. %	93.75%	75.00%	75.00%	75.00%	1.45%	66.65%	100.00%	-
NAPS	1.26	1.29	1.30	1.28	1.25	1.27	1.27	-0.52%
YoY %	-2.33%	-0.77%	1.56%	2.40%	-1.57%	0.00%	-	-
Horiz. %	99.21%	101.57%	102.36%	100.79%	98.43%	100.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 61,789
RPS	82.46	78.59	73.01	64.62	63.96	63.88	61.19	21.93%
YoY %	4.92%	7.64%	12.98%	1.03%	0.13%	4.40%	-	-
Horiz. %	134.76%	128.44%	119.32%	105.61%	104.53%	104.40%	100.00%	-
EPS	10.17	10.15	9.27	6.55	5.78	6.42	5.92	43.29%
YoY %	0.20%	9.49%	41.53%	13.32%	-9.97%	8.45%	-	-
Horiz. %	171.79%	171.45%	156.59%	110.64%	97.64%	108.45%	100.00%	-
DPS	9.81	7.86	7.85	7.85	0.15	6.98	10.48	-4.29%
YoY %	24.81%	0.13%	0.00%	5,133.33%	-97.85%	-33.40%	-	-
Horiz. %	93.61%	75.00%	74.90%	74.90%	1.43%	66.60%	100.00%	-
NAPS	0.6594	0.6759	0.6806	0.6696	0.6542	0.6648	0.6653	-0.59%
YoY %	-2.44%	-0.69%	1.64%	2.35%	-1.59%	-0.08%	-	-
Horiz. %	99.11%	101.59%	102.30%	100.65%	98.33%	99.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.27	2.45	2.15	2.08	2.13	2.43	2.51	-
P/RPS	1.44	1.63	1.54	1.68	1.74	1.99	2.15	-23.39%
YoY %	-11.66%	5.84%	-8.33%	-3.45%	-12.56%	-7.44%	-	-
Horiz. %	66.98%	75.81%	71.63%	78.14%	80.93%	92.56%	100.00%	-
P/EPS	11.68	12.65	12.15	16.61	19.27	19.81	22.21	-34.77%
YoY %	-7.67%	4.12%	-26.85%	-13.80%	-2.73%	-10.81%	-	-
Horiz. %	52.59%	56.96%	54.71%	74.79%	86.76%	89.19%	100.00%	-
EY	8.56	7.91	8.23	6.02	5.19	5.05	4.50	53.34%
YoY %	8.22%	-3.89%	36.71%	15.99%	2.77%	12.22%	-	-
Horiz. %	190.22%	175.78%	182.89%	133.78%	115.33%	112.22%	100.00%	-
DY	8.26	6.12	6.98	7.21	0.14	5.49	7.97	2.40%
YoY %	34.97%	-12.32%	-3.19%	5,050.00%	-97.45%	-31.12%	-	-
Horiz. %	103.64%	76.79%	87.58%	90.46%	1.76%	68.88%	100.00%	-
P/NAPS	1.80	1.90	1.65	1.63	1.70	1.91	1.98	-6.14%
YoY %	-5.26%	15.15%	1.23%	-4.12%	-10.99%	-3.54%	-	-
Horiz. %	90.91%	95.96%	83.33%	82.32%	85.86%	96.46%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	26/11/10	25/08/10	26/05/10	25/02/10	24/11/09	25/08/09	-
Price	2.27	2.41	2.09	1.99	2.12	2.09	2.38	-
P/RPS	1.44	1.61	1.50	1.61	1.73	1.71	2.04	-20.67%
YoY %	-10.56%	7.33%	-6.83%	-6.94%	1.17%	-16.18%	-	-
Horiz. %	70.59%	78.92%	73.53%	78.92%	84.80%	83.82%	100.00%	-
P/EPS	11.68	12.44	11.81	15.89	19.18	17.04	21.06	-32.42%
YoY %	-6.11%	5.33%	-25.68%	-17.15%	12.56%	-19.09%	-	-
Horiz. %	55.46%	59.07%	56.08%	75.45%	91.07%	80.91%	100.00%	-
EY	8.56	8.04	8.47	6.29	5.21	5.87	4.75	47.92%
YoY %	6.47%	-5.08%	34.66%	20.73%	-11.24%	23.58%	-	-
Horiz. %	180.21%	169.26%	178.32%	132.42%	109.68%	123.58%	100.00%	-
DY	8.26	6.22	7.18	7.54	0.14	6.38	8.40	-1.11%
YoY %	32.80%	-13.37%	-4.77%	5,285.71%	-97.81%	-24.05%	-	-
Horiz. %	98.33%	74.05%	85.48%	89.76%	1.67%	75.95%	100.00%	-
P/NAPS	1.80	1.87	1.61	1.55	1.70	1.65	1.87	-2.50%
YoY %	-3.74%	16.15%	3.87%	-8.82%	3.03%	-11.76%	-	-
Horiz. %	96.26%	100.00%	86.10%	82.89%	90.91%	88.24%	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

956

HLIND

HONG LEONG INDUSTRIES BHD

948

GENTING

GENTING BHD

389

JCY

JCY INTERNATIONAL BERHAD

310

YTLPOWR

YTL POWER INTERNATIONAL BHD

297

SALCON

SALCON BHD

267

MAYBANK

MALAYAN BANKING BHD

261

SAPNRG

SAPURA ENERGY BERHAD

250

ARMADA

BUMI ARMADA BERHAD

235

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