[ENGKAH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ENGKAH] ENG KAH CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -41.95%
YoY- -35.18%
Quarter Report
Latest QR
Upcoming QR
ENGKAH's Result
ENGKAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 65,051 64,457 65,936 69,128 84,300 90,254 93,416 -21.38%
PBT 9,748 9,494 9,910 10,284 16,001 16,986 16,374 -29.16%
Tax -1,918 -1,884 -1,826 -2,744 -3,005 -3,341 -3,574 -33.88%
NP 7,830 7,610 8,084 7,540 12,996 13,645 12,800 -27.87%
-
NP to SH 7,843 7,610 8,140 7,540 12,989 13,645 12,800 -27.79%
-
Tax Rate 19.68% 19.84% 18.43% 26.68% 18.78% 19.67% 21.83% -
Total Cost 57,221 56,846 57,852 61,588 71,304 76,609 80,616 -20.37%
-
Net Worth 72,715 71,610 74,254 77,105 77,632 79,257 75,439 -2.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 15,731 13,904 14,010 13,409 15,457 13,904 12,367 17.34%
Div Payout % 200.58% 182.70% 172.12% 177.85% 119.01% 101.90% 96.62% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 72,715 71,610 74,254 77,105 77,632 79,257 75,439 -2.41%
NOSH 69,918 69,524 70,051 67,047 68,701 69,524 61,835 8.51%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.04% 11.81% 12.26% 10.91% 15.42% 15.12% 13.70% -
ROE 10.79% 10.63% 10.96% 9.78% 16.73% 17.22% 16.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 93.04 92.71 94.12 103.10 122.71 129.82 151.07 -27.54%
EPS 11.07 10.95 11.62 10.84 14.72 19.63 20.70 -34.04%
DPS 22.50 20.00 20.00 20.00 22.50 20.00 20.00 8.14%
NAPS 1.04 1.03 1.06 1.15 1.13 1.14 1.22 -10.06%
Adjusted Per Share Value based on latest NOSH - 67,047
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.99 44.58 45.60 47.81 58.30 62.42 64.61 -21.38%
EPS 5.42 5.26 5.63 5.21 8.98 9.44 8.85 -27.81%
DPS 10.88 9.62 9.69 9.27 10.69 9.62 8.55 17.37%
NAPS 0.5029 0.4953 0.5136 0.5333 0.5369 0.5482 0.5218 -2.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.53 2.68 3.11 3.29 3.45 3.56 3.55 -
P/RPS 2.72 2.89 3.30 3.19 2.81 2.74 2.35 10.20%
P/EPS 22.55 24.48 26.76 29.26 18.25 18.14 17.15 19.96%
EY 4.43 4.08 3.74 3.42 5.48 5.51 5.83 -16.68%
DY 8.89 7.46 6.43 6.08 6.52 5.62 5.63 35.48%
P/NAPS 2.43 2.60 2.93 2.86 3.05 3.12 2.91 -11.29%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 27/08/13 23/05/13 26/02/13 22/11/12 28/08/12 -
Price 2.51 2.73 3.05 3.20 3.29 3.50 3.41 -
P/RPS 2.70 2.94 3.24 3.10 2.68 2.70 2.26 12.55%
P/EPS 22.38 24.94 26.25 28.46 17.40 17.83 16.47 22.61%
EY 4.47 4.01 3.81 3.51 5.75 5.61 6.07 -18.40%
DY 8.96 7.33 6.56 6.25 6.84 5.71 5.87 32.46%
P/NAPS 2.41 2.65 2.88 2.78 2.91 3.07 2.80 -9.49%

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