[ENGKAH] QoQ TTM Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	62,864	65,051	64,952	70,560	77,794	84,300	92,735	-22.84%
YoY %	-3.36%	0.15%	-7.95%	-9.30%	-7.72%	-9.10%	-	-
Horiz. %	67.79%	70.15%	70.04%	76.09%	83.89%	90.90%	100.00%	-
PBT	9,099	9,748	10,380	12,770	14,597	16,001	15,303	-29.31%
YoY %	-6.66%	-6.09%	-18.72%	-12.52%	-8.77%	4.56%	-	-
Horiz. %	59.46%	63.70%	67.83%	83.45%	95.39%	104.56%	100.00%	-
Tax	-1,764	-1,918	-1,910	-2,132	-2,624	-3,005	-3,009	-29.97%
YoY %	8.03%	-0.42%	10.41%	18.75%	12.68%	0.13%	-	-
Horiz. %	58.62%	63.74%	63.48%	70.85%	87.21%	99.87%	100.00%	-
NP	7,335	7,830	8,470	10,638	11,973	12,996	12,294	-29.15%
YoY %	-6.32%	-7.56%	-20.38%	-11.15%	-7.87%	5.71%	-	-
Horiz. %	59.66%	63.69%	68.90%	86.53%	97.39%	105.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,320	7,815	8,463	10,631	11,966	12,989	12,294	-29.24%
YoY %	-6.33%	-7.66%	-20.39%	-11.16%	-7.88%	5.65%	-	-
Horiz. %	59.54%	63.57%	68.84%	86.47%	97.33%	105.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.39%	19.68%	18.40%	16.70%	17.98%	18.78%	19.66%	-
YoY %	-1.47%	6.96%	10.18%	-7.12%	-4.26%	-4.48%	-	-
Horiz. %	98.63%	100.10%	93.59%	84.94%	91.45%	95.52%	100.00%	-
Total Cost	55,529	57,221	56,482	59,922	65,821	71,304	80,441	-21.90%
YoY %	-2.96%	1.31%	-5.74%	-8.96%	-7.69%	-11.36%	-	-
Horiz. %	69.03%	71.13%	70.22%	74.49%	81.83%	88.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,173	70,070	71,499	74,781	77,105	70,329	79,180	-3.40%
YoY %	7.28%	-2.00%	-4.39%	-3.01%	9.63%	-11.18%	-	-
Horiz. %	94.94%	88.49%	90.30%	94.44%	97.38%	88.82%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	12,260	15,605	15,625	15,627	15,190	14,931	9,656	17.27%
YoY %	-21.44%	-0.13%	-0.01%	2.88%	1.73%	54.63%	-	-
Horiz. %	126.97%	161.61%	161.82%	161.84%	157.31%	154.63%	100.00%	-
Div Payout %	167.50%	199.69%	184.63%	147.00%	126.94%	114.95%	78.55%	-
YoY %	-16.12%	8.16%	25.60%	15.80%	10.43%	46.34%	-	-
Horiz. %	213.24%	254.22%	235.05%	187.14%	161.60%	146.34%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	75,173	70,070	71,499	74,781	77,105	70,329	79,180	-3.40%
YoY %	7.28%	-2.00%	-4.39%	-3.01%	9.63%	-11.18%	-	-
Horiz. %	94.94%	88.49%	90.30%	94.44%	97.38%	88.82%	100.00%	-
NOSH	70,918	70,070	69,416	70,548	67,047	70,329	69,456	1.39%
YoY %	1.21%	0.94%	-1.60%	5.22%	-4.67%	1.26%	-	-
Horiz. %	102.10%	100.88%	99.94%	101.57%	96.53%	101.26%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	11.67%	12.04%	13.04%	15.08%	15.39%	15.42%	13.26%	-
YoY %	-3.07%	-7.67%	-13.53%	-2.01%	-0.19%	16.29%	-	-
Horiz. %	88.01%	90.80%	98.34%	113.73%	116.06%	116.29%	100.00%	-
ROE	9.74%	11.15%	11.84%	14.22%	15.52%	18.47%	15.53%	-
YoY %	-12.65%	-5.83%	-16.74%	-8.38%	-15.97%	18.93%	-	-
Horiz. %	62.72%	71.80%	76.24%	91.56%	99.94%	118.93%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	88.64	92.84	93.57	100.02	116.03	119.87	133.52	-23.91%
YoY %	-4.52%	-0.78%	-6.45%	-13.80%	-3.20%	-10.22%	-	-
Horiz. %	66.39%	69.53%	70.08%	74.91%	86.90%	89.78%	100.00%	-
EPS	10.32	11.15	12.19	15.07	17.85	18.47	17.70	-30.23%
YoY %	-7.44%	-8.53%	-19.11%	-15.57%	-3.36%	4.35%	-	-
Horiz. %	58.31%	62.99%	68.87%	85.14%	100.85%	104.35%	100.00%	-
DPS	17.29	22.27	22.51	22.15	22.66	21.23	13.90	15.67%
YoY %	-22.36%	-1.07%	1.63%	-2.25%	6.74%	52.73%	-	-
Horiz. %	124.39%	160.22%	161.94%	159.35%	163.02%	152.73%	100.00%	-
NAPS	1.06	1.00	1.03	1.06	1.15	1.00	1.14	-4.73%
YoY %	6.00%	-2.91%	-2.83%	-7.83%	15.00%	-12.28%	-	-
Horiz. %	92.98%	87.72%	90.35%	92.98%	100.88%	87.72%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 70,548
RPS	43.48	44.99	44.92	48.80	53.80	58.30	64.14	-22.84%
YoY %	-3.36%	0.16%	-7.95%	-9.29%	-7.72%	-9.11%	-	-
Horiz. %	67.79%	70.14%	70.03%	76.08%	83.88%	90.89%	100.00%	-
EPS	5.06	5.41	5.85	7.35	8.28	8.98	8.50	-29.25%
YoY %	-6.47%	-7.52%	-20.41%	-11.23%	-7.80%	5.65%	-	-
Horiz. %	59.53%	63.65%	68.82%	86.47%	97.41%	105.65%	100.00%	-
DPS	8.48	10.79	10.81	10.81	10.51	10.33	6.68	17.25%
YoY %	-21.41%	-0.19%	0.00%	2.85%	1.74%	54.64%	-	-
Horiz. %	126.95%	161.53%	161.83%	161.83%	157.34%	154.64%	100.00%	-
NAPS	0.5199	0.4846	0.4945	0.5172	0.5333	0.4864	0.5476	-3.40%
YoY %	7.28%	-2.00%	-4.39%	-3.02%	9.64%	-11.18%	-	-
Horiz. %	94.94%	88.50%	90.30%	94.45%	97.39%	88.82%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	2.47	2.53	2.68	3.11	3.29	3.45	3.56	-
P/RPS	2.79	2.73	2.86	3.11	2.84	2.88	2.67	2.97%
YoY %	2.20%	-4.55%	-8.04%	9.51%	-1.39%	7.87%	-	-
Horiz. %	104.49%	102.25%	107.12%	116.48%	106.37%	107.87%	100.00%	-
P/EPS	23.93	22.68	21.98	20.64	18.43	18.68	20.11	12.30%
YoY %	5.51%	3.18%	6.49%	11.99%	-1.34%	-7.11%	-	-
Horiz. %	119.00%	112.78%	109.30%	102.64%	91.65%	92.89%	100.00%	-
EY	4.18	4.41	4.55	4.85	5.42	5.35	4.97	-10.90%
YoY %	-5.22%	-3.08%	-6.19%	-10.52%	1.31%	7.65%	-	-
Horiz. %	84.10%	88.73%	91.55%	97.59%	109.05%	107.65%	100.00%	-
DY	7.00	8.80	8.40	7.12	6.89	6.15	3.91	47.49%
YoY %	-20.45%	4.76%	17.98%	3.34%	12.03%	57.29%	-	-
Horiz. %	179.03%	225.06%	214.83%	182.10%	176.21%	157.29%	100.00%	-
P/NAPS	2.33	2.53	2.60	2.93	2.86	3.45	3.12	-17.70%
YoY %	-7.91%	-2.69%	-11.26%	2.45%	-17.10%	10.58%	-	-
Horiz. %	74.68%	81.09%	83.33%	93.91%	91.67%	110.58%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	26/02/14	26/11/13	27/08/13	23/05/13	26/02/13	22/11/12	-
Price	2.61	2.51	2.73	3.05	3.20	3.29	3.50	-
P/RPS	2.94	2.70	2.92	3.05	2.76	2.74	2.62	7.99%
YoY %	8.89%	-7.53%	-4.26%	10.51%	0.73%	4.58%	-	-
Horiz. %	112.21%	103.05%	111.45%	116.41%	105.34%	104.58%	100.00%	-
P/EPS	25.29	22.51	22.39	20.24	17.93	17.81	19.77	17.85%
YoY %	12.35%	0.54%	10.62%	12.88%	0.67%	-9.91%	-	-
Horiz. %	127.92%	113.86%	113.25%	102.38%	90.69%	90.09%	100.00%	-
EY	3.95	4.44	4.47	4.94	5.58	5.61	5.06	-15.23%
YoY %	-11.04%	-0.67%	-9.51%	-11.47%	-0.53%	10.87%	-	-
Horiz. %	78.06%	87.75%	88.34%	97.63%	110.28%	110.87%	100.00%	-
DY	6.62	8.87	8.25	7.26	7.08	6.45	3.97	40.66%
YoY %	-25.37%	7.52%	13.64%	2.54%	9.77%	62.47%	-	-
Horiz. %	166.75%	223.43%	207.81%	182.87%	178.34%	162.47%	100.00%	-
P/NAPS	2.46	2.51	2.65	2.88	2.78	3.29	3.07	-13.74%
YoY %	-1.99%	-5.28%	-7.99%	3.60%	-15.50%	7.17%	-	-
Horiz. %	80.13%	81.76%	86.32%	93.81%	90.55%	107.17%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos