[ENGKAH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	36,140	16,551	72,542	52,771	36,460	16,732	65,201	-32.54%
YoY %	118.36%	-77.18%	37.47%	44.74%	117.91%	-74.34%	-	-
Horiz. %	55.43%	25.38%	111.26%	80.94%	55.92%	25.66%	100.00%	-
PBT	4,751	2,076	13,495	10,860	7,454	3,478	13,899	-51.14%
YoY %	128.85%	-84.62%	24.26%	45.69%	114.32%	-74.98%	-	-
Horiz. %	34.18%	14.94%	97.09%	78.14%	53.63%	25.02%	100.00%	-
Tax	-1,255	0	-2,395	-1,842	-1,155	-863	-2,483	-36.57%
YoY %	0.00%	0.00%	-30.02%	-59.48%	-33.84%	65.24%	-	-
Horiz. %	50.54%	0.00%	96.46%	74.18%	46.52%	34.76%	100.00%	-
NP	3,496	2,076	11,100	9,018	6,299	2,615	11,416	-54.59%
YoY %	68.40%	-81.30%	23.09%	43.17%	140.88%	-77.09%	-	-
Horiz. %	30.62%	18.19%	97.23%	78.99%	55.18%	22.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,496	1,531	11,100	9,018	6,299	2,615	11,416	-54.59%
YoY %	128.35%	-86.21%	23.09%	43.17%	140.88%	-77.09%	-	-
Horiz. %	30.62%	13.41%	97.23%	78.99%	55.18%	22.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.42%	0.00%	17.75%	16.96%	15.50%	24.81%	17.86%	-
YoY %	0.00%	0.00%	4.66%	9.42%	-37.53%	38.91%	-	-
Horiz. %	147.93%	0.00%	99.38%	94.96%	86.79%	138.91%	100.00%	-
Total Cost	32,644	14,475	61,442	43,753	30,161	14,117	53,785	-28.33%
YoY %	125.52%	-76.44%	40.43%	45.06%	113.65%	-73.75%	-	-
Horiz. %	60.69%	26.91%	114.24%	81.35%	56.08%	26.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,582	85,810	84,638	87,151	90,868	89,639	87,000	-6.56%
YoY %	-8.42%	1.38%	-2.88%	-4.09%	1.37%	3.03%	-	-
Horiz. %	90.32%	98.63%	97.29%	100.17%	104.45%	103.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	6,187	30	9,267	92	61	30	185	940.24%
YoY %	20,523.33%	-99.68%	9,972.83%	50.82%	103.33%	-83.78%	-	-
Horiz. %	3,344.32%	16.22%	5,009.19%	49.73%	32.97%	16.22%	100.00%	-
Div Payout %	176.99%	2.02%	83.49%	1.03%	0.98%	1.18%	1.62%	-
YoY %	8,661.88%	-97.58%	8,005.83%	5.10%	-16.95%	-27.16%	-	-
Horiz. %	10,925.31%	124.69%	5,153.70%	63.58%	60.49%	72.84%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	78,582	85,810	84,638	87,151	90,868	89,639	87,000	-6.56%
YoY %	-8.42%	1.38%	-2.88%	-4.09%	1.37%	3.03%	-	-
Horiz. %	90.32%	98.63%	97.29%	100.17%	104.45%	103.03%	100.00%	-
NOSH	61,876	61,733	61,780	61,809	61,815	61,820	61,702	0.18%
YoY %	0.23%	-0.08%	-0.05%	-0.01%	-0.01%	0.19%	-	-
Horiz. %	100.28%	100.05%	100.13%	100.17%	100.18%	100.19%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	9.67%	12.54%	15.30%	17.09%	17.28%	15.63%	17.51%	-
YoY %	-22.89%	-18.04%	-10.47%	-1.10%	10.56%	-10.74%	-	-
Horiz. %	55.23%	71.62%	87.38%	97.60%	98.69%	89.26%	100.00%	-
ROE	4.45%	1.78%	13.11%	10.35%	6.93%	2.92%	13.12%	-
YoY %	150.00%	-86.42%	26.67%	49.35%	137.33%	-77.74%	-	-
Horiz. %	33.92%	13.57%	99.92%	78.89%	52.82%	22.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	58.41	26.81	117.42	85.38	58.98	27.07	105.67	-32.67%
YoY %	117.87%	-77.17%	37.53%	44.76%	117.88%	-74.38%	-	-
Horiz. %	55.28%	25.37%	111.12%	80.80%	55.82%	25.62%	100.00%	-
EPS	5.65	2.48	17.95	14.59	10.19	4.23	18.50	-54.68%
YoY %	127.82%	-86.18%	23.03%	43.18%	140.90%	-77.14%	-	-
Horiz. %	30.54%	13.41%	97.03%	78.86%	55.08%	22.86%	100.00%	-
DPS	10.00	0.05	15.00	0.15	0.10	0.05	0.30	937.95%
YoY %	19,900.00%	-99.67%	9,900.00%	50.00%	100.00%	-83.33%	-	-
Horiz. %	3,333.33%	16.67%	5,000.00%	50.00%	33.33%	16.67%	100.00%	-
NAPS	1.27	1.39	1.37	1.41	1.47	1.45	1.41	-6.74%
YoY %	-8.63%	1.46%	-2.84%	-4.08%	1.38%	2.84%	-	-
Horiz. %	90.07%	98.58%	97.16%	100.00%	104.26%	102.84%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 61,795
RPS	30.60	14.01	61.41	44.67	30.87	14.16	55.20	-32.54%
YoY %	118.42%	-77.19%	37.47%	44.70%	118.01%	-74.35%	-	-
Horiz. %	55.43%	25.38%	111.25%	80.92%	55.92%	25.65%	100.00%	-
EPS	2.96	1.30	9.40	7.63	5.33	2.21	9.66	-54.58%
YoY %	127.69%	-86.17%	23.20%	43.15%	141.18%	-77.12%	-	-
Horiz. %	30.64%	13.46%	97.31%	78.99%	55.18%	22.88%	100.00%	-
DPS	5.24	0.03	7.85	0.08	0.05	0.03	0.16	925.80%
YoY %	17,366.67%	-99.62%	9,712.50%	60.00%	66.67%	-81.25%	-	-
Horiz. %	3,275.00%	18.75%	4,906.25%	50.00%	31.25%	18.75%	100.00%	-
NAPS	0.6653	0.7265	0.7165	0.7378	0.7693	0.7589	0.7365	-6.55%
YoY %	-8.42%	1.40%	-2.89%	-4.09%	1.37%	3.04%	-	-
Horiz. %	90.33%	98.64%	97.28%	100.18%	104.45%	103.04%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.51	2.37	2.44	2.54	2.73	2.66	2.82	-
P/RPS	4.30	8.84	2.08	2.98	4.63	9.83	2.67	37.43%
YoY %	-51.36%	325.00%	-30.20%	-35.64%	-52.90%	268.16%	-	-
Horiz. %	161.05%	331.09%	77.90%	111.61%	173.41%	368.16%	100.00%	-
P/EPS	44.42	95.56	13.58	17.41	26.79	62.88	15.24	104.17%
YoY %	-53.52%	603.68%	-22.00%	-35.01%	-57.40%	312.60%	-	-
Horiz. %	291.47%	627.03%	89.11%	114.24%	175.79%	412.60%	100.00%	-
EY	2.25	1.05	7.36	5.74	3.73	1.59	6.56	-51.03%
YoY %	114.29%	-85.73%	28.22%	53.89%	134.59%	-75.76%	-	-
Horiz. %	34.30%	16.01%	112.20%	87.50%	56.86%	24.24%	100.00%	-
DY	3.98	0.02	6.15	0.06	0.04	0.02	0.11	996.33%
YoY %	19,800.00%	-99.67%	10,150.00%	50.00%	100.00%	-81.82%	-	-
Horiz. %	3,618.18%	18.18%	5,590.91%	54.55%	36.36%	18.18%	100.00%	-
P/NAPS	1.98	1.71	1.78	1.80	1.86	1.83	2.00	-0.66%
YoY %	15.79%	-3.93%	-1.11%	-3.23%	1.64%	-8.50%	-	-
Horiz. %	99.00%	85.50%	89.00%	90.00%	93.00%	91.50%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	25/08/09	29/05/09	26/02/09	27/11/08	27/08/08	27/05/08	26/02/08	-
Price	2.38	2.35	2.37	2.45	2.56	2.69	2.65	-
P/RPS	4.07	8.77	2.02	2.87	4.34	9.94	2.51	38.06%
YoY %	-53.59%	334.16%	-29.62%	-33.87%	-56.34%	296.02%	-	-
Horiz. %	162.15%	349.40%	80.48%	114.34%	172.91%	396.02%	100.00%	-
P/EPS	42.12	94.76	13.19	16.79	25.12	63.59	14.32	105.42%
YoY %	-55.55%	618.42%	-21.44%	-33.16%	-60.50%	344.06%	-	-
Horiz. %	294.13%	661.73%	92.11%	117.25%	175.42%	444.06%	100.00%	-
EY	2.37	1.06	7.58	5.96	3.98	1.57	6.98	-51.36%
YoY %	123.58%	-86.02%	27.18%	49.75%	153.50%	-77.51%	-	-
Horiz. %	33.95%	15.19%	108.60%	85.39%	57.02%	22.49%	100.00%	-
DY	4.20	0.02	6.33	0.06	0.04	0.02	0.11	1036.40%
YoY %	20,900.00%	-99.68%	10,450.00%	50.00%	100.00%	-81.82%	-	-
Horiz. %	3,818.18%	18.18%	5,754.55%	54.55%	36.36%	18.18%	100.00%	-
P/NAPS	1.87	1.69	1.73	1.74	1.74	1.86	1.88	-0.35%
YoY %	10.65%	-2.31%	-0.57%	0.00%	-6.45%	-1.06%	-	-
Horiz. %	99.47%	89.89%	92.02%	92.55%	92.55%	98.94%	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