[ENGKAH] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	103,641	97,421	88,596	82,546	78,097	75,566	75,927	23.07%
YoY %	6.38%	9.96%	7.33%	5.70%	3.35%	-0.48%	-	-
Horiz. %	136.50%	128.31%	116.69%	108.72%	102.86%	99.52%	100.00%	-
PBT	17,843	16,012	13,235	11,427	9,943	9,270	10,533	42.15%
YoY %	11.44%	20.98%	15.82%	14.93%	7.26%	-11.99%	-	-
Horiz. %	169.40%	152.02%	125.65%	108.49%	94.40%	88.01%	100.00%	-
Tax	-4,209	-3,816	-3,110	-2,618	-2,708	-1,893	-2,073	60.41%
YoY %	-10.30%	-22.70%	-18.79%	3.32%	-43.05%	8.68%	-	-
Horiz. %	203.04%	184.08%	150.02%	126.29%	130.63%	91.32%	100.00%	-
NP	13,634	12,196	10,125	8,809	7,235	7,377	8,460	37.49%
YoY %	11.79%	20.45%	14.94%	21.76%	-1.92%	-12.80%	-	-
Horiz. %	161.16%	144.16%	119.68%	104.13%	85.52%	87.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,643	12,185	10,125	8,808	7,234	6,831	7,914	43.82%
YoY %	11.97%	20.35%	14.95%	21.76%	5.90%	-13.68%	-	-
Horiz. %	172.39%	153.97%	127.94%	111.30%	91.41%	86.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.59%	23.83%	23.50%	22.91%	27.24%	20.42%	19.68%	-
YoY %	-1.01%	1.40%	2.58%	-15.90%	33.40%	3.76%	-	-
Horiz. %	119.87%	121.09%	119.41%	116.41%	138.41%	103.76%	100.00%	-
Total Cost	90,007	85,225	78,471	73,737	70,862	68,189	67,467	21.20%
YoY %	5.61%	8.61%	6.42%	4.06%	3.92%	1.07%	-	-
Horiz. %	133.41%	126.32%	116.31%	109.29%	105.03%	101.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	81,051	80,349	79,693	80,431	79,090	61,727	78,453	2.19%
YoY %	0.87%	0.82%	-0.92%	1.70%	28.13%	-21.32%	-	-
Horiz. %	103.31%	102.42%	101.58%	102.52%	100.81%	78.68%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	7,730	6,953	6,960	7,732	8,501	6,215	6,209	15.74%
YoY %	11.18%	-0.10%	-9.98%	-9.05%	36.78%	0.10%	-	-
Horiz. %	124.50%	111.98%	112.10%	124.53%	136.91%	100.10%	100.00%	-
Div Payout %	56.66%	57.07%	68.74%	87.79%	117.52%	90.99%	78.46%	-
YoY %	-0.72%	-16.98%	-21.70%	-25.30%	29.16%	15.97%	-	-
Horiz. %	72.22%	72.74%	87.61%	111.89%	149.78%	115.97%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	81,051	80,349	79,693	80,431	79,090	61,727	78,453	2.19%
YoY %	0.87%	0.82%	-0.92%	1.70%	28.13%	-21.32%	-	-
Horiz. %	103.31%	102.42%	101.58%	102.52%	100.81%	78.68%	100.00%	-
NOSH	61,871	61,807	61,778	61,870	61,789	61,727	61,774	0.10%
YoY %	0.10%	0.05%	-0.15%	0.13%	0.10%	-0.08%	-	-
Horiz. %	100.16%	100.05%	100.01%	100.16%	100.02%	99.92%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	13.16%	12.52%	11.43%	10.67%	9.26%	9.76%	11.14%	-
YoY %	5.11%	9.54%	7.12%	15.23%	-5.12%	-12.39%	-	-
Horiz. %	118.13%	112.39%	102.60%	95.78%	83.12%	87.61%	100.00%	-
ROE	16.83%	15.16%	12.70%	10.95%	9.15%	11.07%	10.09%	-
YoY %	11.02%	19.37%	15.98%	19.67%	-17.34%	9.71%	-	-
Horiz. %	166.80%	150.25%	125.87%	108.52%	90.68%	109.71%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	167.51	157.62	143.41	133.42	126.39	122.42	122.91	22.94%
YoY %	6.27%	9.91%	7.49%	5.56%	3.24%	-0.40%	-	-
Horiz. %	136.29%	128.24%	116.68%	108.55%	102.83%	99.60%	100.00%	-
EPS	22.05	19.71	16.39	14.24	11.71	11.07	12.81	43.67%
YoY %	11.87%	20.26%	15.10%	21.61%	5.78%	-13.58%	-	-
Horiz. %	172.13%	153.86%	127.95%	111.16%	91.41%	86.42%	100.00%	-
DPS	12.50	11.25	11.26	12.51	13.76	10.06	10.05	15.66%
YoY %	11.11%	-0.09%	-9.99%	-9.08%	36.78%	0.10%	-	-
Horiz. %	124.38%	111.94%	112.04%	124.48%	136.92%	100.10%	100.00%	-
NAPS	1.31	1.30	1.29	1.30	1.28	1.00	1.27	2.09%
YoY %	0.77%	0.78%	-0.77%	1.56%	28.00%	-21.26%	-	-
Horiz. %	103.15%	102.36%	101.57%	102.36%	100.79%	78.74%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 61,870
RPS	87.74	82.47	75.00	69.88	66.12	63.97	64.28	23.07%
YoY %	6.39%	9.96%	7.33%	5.69%	3.36%	-0.48%	-	-
Horiz. %	136.50%	128.30%	116.68%	108.71%	102.86%	99.52%	100.00%	-
EPS	11.55	10.32	8.57	7.46	6.12	5.78	6.70	43.81%
YoY %	11.92%	20.42%	14.88%	21.90%	5.88%	-13.73%	-	-
Horiz. %	172.39%	154.03%	127.91%	111.34%	91.34%	86.27%	100.00%	-
DPS	6.54	5.89	5.89	6.55	7.20	5.26	5.26	15.64%
YoY %	11.04%	0.00%	-10.08%	-9.03%	36.88%	0.00%	-	-
Horiz. %	124.33%	111.98%	111.98%	124.52%	136.88%	100.00%	100.00%	-
NAPS	0.6862	0.6802	0.6747	0.6809	0.6696	0.5226	0.6642	2.19%
YoY %	0.88%	0.82%	-0.91%	1.69%	28.13%	-21.32%	-	-
Horiz. %	103.31%	102.41%	101.58%	102.51%	100.81%	78.68%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.48	2.27	2.45	2.15	2.08	2.13	2.43	-
P/RPS	1.48	1.44	1.71	1.61	1.65	1.74	1.98	-17.65%
YoY %	2.78%	-15.79%	6.21%	-2.42%	-5.17%	-12.12%	-	-
Horiz. %	74.75%	72.73%	86.36%	81.31%	83.33%	87.88%	100.00%	-
P/EPS	11.25	11.51	14.95	15.10	17.77	19.25	18.97	-29.43%
YoY %	-2.26%	-23.01%	-0.99%	-15.03%	-7.69%	1.48%	-	-
Horiz. %	59.30%	60.67%	78.81%	79.60%	93.67%	101.48%	100.00%	-
EY	8.89	8.68	6.69	6.62	5.63	5.20	5.27	41.75%
YoY %	2.42%	29.75%	1.06%	17.58%	8.27%	-1.33%	-	-
Horiz. %	168.69%	164.71%	126.94%	125.62%	106.83%	98.67%	100.00%	-
DY	5.04	4.96	4.60	5.82	6.62	4.72	4.14	14.02%
YoY %	1.61%	7.83%	-20.96%	-12.08%	40.25%	14.01%	-	-
Horiz. %	121.74%	119.81%	111.11%	140.58%	159.90%	114.01%	100.00%	-
P/NAPS	1.89	1.75	1.90	1.65	1.63	2.13	1.91	-0.69%
YoY %	8.00%	-7.89%	15.15%	1.23%	-23.47%	11.52%	-	-
Horiz. %	98.95%	91.62%	99.48%	86.39%	85.34%	111.52%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	24/02/11	26/11/10	25/08/10	26/05/10	25/02/10	24/11/09	-
Price	2.45	2.27	2.41	2.09	1.99	2.12	2.09	-
P/RPS	1.46	1.44	1.68	1.57	1.57	1.73	1.70	-9.65%
YoY %	1.39%	-14.29%	7.01%	0.00%	-9.25%	1.76%	-	-
Horiz. %	85.88%	84.71%	98.82%	92.35%	92.35%	101.76%	100.00%	-
P/EPS	11.11	11.51	14.70	14.68	17.00	19.16	16.31	-22.60%
YoY %	-3.48%	-21.70%	0.14%	-13.65%	-11.27%	17.47%	-	-
Horiz. %	68.12%	70.57%	90.13%	90.01%	104.23%	117.47%	100.00%	-
EY	9.00	8.68	6.80	6.81	5.88	5.22	6.13	29.20%
YoY %	3.69%	27.65%	-0.15%	15.82%	12.64%	-14.85%	-	-
Horiz. %	146.82%	141.60%	110.93%	111.09%	95.92%	85.15%	100.00%	-
DY	5.10	4.96	4.67	5.99	6.91	4.75	4.81	3.98%
YoY %	2.82%	6.21%	-22.04%	-13.31%	45.47%	-1.25%	-	-
Horiz. %	106.03%	103.12%	97.09%	124.53%	143.66%	98.75%	100.00%	-
P/NAPS	1.87	1.75	1.87	1.61	1.55	2.12	1.65	8.71%
YoY %	6.86%	-6.42%	16.15%	3.87%	-26.89%	28.48%	-	-
Horiz. %	113.33%	106.06%	113.33%	97.58%	93.94%	128.48%	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

953

HLIND

HONG LEONG INDUSTRIES BHD

936

GENTING

GENTING BHD

383

JCY

JCY INTERNATIONAL BERHAD

304

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

SALCON

SALCON BHD

269

MAYBANK

MALAYAN BANKING BHD

257

SAPNRG

SAPURA ENERGY BERHAD

253

ARMADA

BUMI ARMADA BERHAD

239

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