[ENGKAH] QoQ TTM Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	102,718	103,641	97,421	88,596	82,546	78,097	75,566	22.77%
YoY %	-0.89%	6.38%	9.96%	7.33%	5.70%	3.35%	-	-
Horiz. %	135.93%	137.15%	128.92%	117.24%	109.24%	103.35%	100.00%	-
PBT	18,661	17,843	16,012	13,235	11,427	9,943	9,270	59.63%
YoY %	4.58%	11.44%	20.98%	15.82%	14.93%	7.26%	-	-
Horiz. %	201.31%	192.48%	172.73%	142.77%	123.27%	107.26%	100.00%	-
Tax	-4,166	-4,209	-3,816	-3,110	-2,618	-2,708	-1,893	69.43%
YoY %	1.02%	-10.30%	-22.70%	-18.79%	3.32%	-43.05%	-	-
Horiz. %	220.07%	222.35%	201.58%	164.29%	138.30%	143.05%	100.00%	-
NP	14,495	13,634	12,196	10,125	8,809	7,235	7,377	57.07%
YoY %	6.32%	11.79%	20.45%	14.94%	21.76%	-1.92%	-	-
Horiz. %	196.49%	184.82%	165.32%	137.25%	119.41%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,504	13,643	12,185	10,125	8,808	7,234	6,831	65.42%
YoY %	6.31%	11.97%	20.35%	14.95%	21.76%	5.90%	-	-
Horiz. %	212.33%	199.72%	178.38%	148.22%	128.94%	105.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	23.59%	23.83%	23.50%	22.91%	27.24%	20.42%	-
YoY %	-5.38%	-1.01%	1.40%	2.58%	-15.90%	33.40%	-	-
Horiz. %	109.30%	115.52%	116.70%	115.08%	112.19%	133.40%	100.00%	-
Total Cost	88,223	90,007	85,225	78,471	73,737	70,862	68,189	18.79%
YoY %	-1.98%	5.61%	8.61%	6.42%	4.06%	3.92%	-	-
Horiz. %	129.38%	132.00%	124.98%	115.08%	108.14%	103.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,890	81,051	80,349	79,693	80,431	79,090	61,727	16.82%
YoY %	-3.90%	0.87%	0.82%	-0.92%	1.70%	28.13%	-	-
Horiz. %	126.18%	131.31%	130.17%	129.11%	130.30%	128.13%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	8,501	7,730	6,953	6,960	7,732	8,501	6,215	23.29%
YoY %	9.97%	11.18%	-0.10%	-9.98%	-9.05%	36.78%	-	-
Horiz. %	136.78%	124.38%	111.87%	111.99%	124.41%	136.78%	100.00%	-
Div Payout %	58.61%	56.66%	57.07%	68.74%	87.79%	117.52%	90.99%	-
YoY %	3.44%	-0.72%	-16.98%	-21.70%	-25.30%	29.16%	-	-
Horiz. %	64.41%	62.27%	62.72%	75.55%	96.48%	129.16%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	77,890	81,051	80,349	79,693	80,431	79,090	61,727	16.82%
YoY %	-3.90%	0.87%	0.82%	-0.92%	1.70%	28.13%	-	-
Horiz. %	126.18%	131.31%	130.17%	129.11%	130.30%	128.13%	100.00%	-
NOSH	61,818	61,871	61,807	61,778	61,870	61,789	61,727	0.09%
YoY %	-0.09%	0.10%	0.05%	-0.15%	0.13%	0.10%	-	-
Horiz. %	100.15%	100.23%	100.13%	100.08%	100.23%	100.10%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	14.11%	13.16%	12.52%	11.43%	10.67%	9.26%	9.76%	-
YoY %	7.22%	5.11%	9.54%	7.12%	15.23%	-5.12%	-	-
Horiz. %	144.57%	134.84%	128.28%	117.11%	109.32%	94.88%	100.00%	-
ROE	18.62%	16.83%	15.16%	12.70%	10.95%	9.15%	11.07%	-
YoY %	10.64%	11.02%	19.37%	15.98%	19.67%	-17.34%	-	-
Horiz. %	168.20%	152.03%	136.95%	114.72%	98.92%	82.66%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	166.16	167.51	157.62	143.41	133.42	126.39	122.42	22.65%
YoY %	-0.81%	6.27%	9.91%	7.49%	5.56%	3.24%	-	-
Horiz. %	135.73%	136.83%	128.75%	117.15%	108.99%	103.24%	100.00%	-
EPS	23.46	22.05	19.71	16.39	14.24	11.71	11.07	65.21%
YoY %	6.39%	11.87%	20.26%	15.10%	21.61%	5.78%	-	-
Horiz. %	211.92%	199.19%	178.05%	148.06%	128.64%	105.78%	100.00%	-
DPS	13.75	12.50	11.25	11.26	12.51	13.76	10.06	23.23%
YoY %	10.00%	11.11%	-0.09%	-9.99%	-9.08%	36.78%	-	-
Horiz. %	136.68%	124.25%	111.83%	111.93%	124.35%	136.78%	100.00%	-
NAPS	1.26	1.31	1.30	1.29	1.30	1.28	1.00	16.70%
YoY %	-3.82%	0.77%	0.78%	-0.77%	1.56%	28.00%	-	-
Horiz. %	126.00%	131.00%	130.00%	129.00%	130.00%	128.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 61,778
RPS	86.96	87.74	82.47	75.00	69.88	66.12	63.97	22.78%
YoY %	-0.89%	6.39%	9.96%	7.33%	5.69%	3.36%	-	-
Horiz. %	135.94%	137.16%	128.92%	117.24%	109.24%	103.36%	100.00%	-
EPS	12.28	11.55	10.32	8.57	7.46	6.12	5.78	65.49%
YoY %	6.32%	11.92%	20.42%	14.88%	21.90%	5.88%	-	-
Horiz. %	212.46%	199.83%	178.55%	148.27%	129.07%	105.88%	100.00%	-
DPS	7.20	6.54	5.89	5.89	6.55	7.20	5.26	23.35%
YoY %	10.09%	11.04%	0.00%	-10.08%	-9.03%	36.88%	-	-
Horiz. %	136.88%	124.33%	111.98%	111.98%	124.52%	136.88%	100.00%	-
NAPS	0.6594	0.6862	0.6802	0.6747	0.6809	0.6696	0.5226	16.81%
YoY %	-3.91%	0.88%	0.82%	-0.91%	1.69%	28.13%	-	-
Horiz. %	126.18%	131.31%	130.16%	129.10%	130.29%	128.13%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.75	2.48	2.27	2.45	2.15	2.08	2.13	-
P/RPS	1.66	1.48	1.44	1.71	1.61	1.65	1.74	-3.09%
YoY %	12.16%	2.78%	-15.79%	6.21%	-2.42%	-5.17%	-	-
Horiz. %	95.40%	85.06%	82.76%	98.28%	92.53%	94.83%	100.00%	-
P/EPS	11.72	11.25	11.51	14.95	15.10	17.77	19.25	-28.23%
YoY %	4.18%	-2.26%	-23.01%	-0.99%	-15.03%	-7.69%	-	-
Horiz. %	60.88%	58.44%	59.79%	77.66%	78.44%	92.31%	100.00%	-
EY	8.53	8.89	8.68	6.69	6.62	5.63	5.20	39.21%
YoY %	-4.05%	2.42%	29.75%	1.06%	17.58%	8.27%	-	-
Horiz. %	164.04%	170.96%	166.92%	128.65%	127.31%	108.27%	100.00%	-
DY	5.00	5.04	4.96	4.60	5.82	6.62	4.72	3.92%
YoY %	-0.79%	1.61%	7.83%	-20.96%	-12.08%	40.25%	-	-
Horiz. %	105.93%	106.78%	105.08%	97.46%	123.31%	140.25%	100.00%	-
P/NAPS	2.18	1.89	1.75	1.90	1.65	1.63	2.13	1.56%
YoY %	15.34%	8.00%	-7.89%	15.15%	1.23%	-23.47%	-	-
Horiz. %	102.35%	88.73%	82.16%	89.20%	77.46%	76.53%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/05/11	24/02/11	26/11/10	25/08/10	26/05/10	25/02/10	-
Price	2.62	2.45	2.27	2.41	2.09	1.99	2.12	-
P/RPS	1.58	1.46	1.44	1.68	1.57	1.57	1.73	-5.88%
YoY %	8.22%	1.39%	-14.29%	7.01%	0.00%	-9.25%	-	-
Horiz. %	91.33%	84.39%	83.24%	97.11%	90.75%	90.75%	100.00%	-
P/EPS	11.17	11.11	11.51	14.70	14.68	17.00	19.16	-30.28%
YoY %	0.54%	-3.48%	-21.70%	0.14%	-13.65%	-11.27%	-	-
Horiz. %	58.30%	57.99%	60.07%	76.72%	76.62%	88.73%	100.00%	-
EY	8.96	9.00	8.68	6.80	6.81	5.88	5.22	43.50%
YoY %	-0.44%	3.69%	27.65%	-0.15%	15.82%	12.64%	-	-
Horiz. %	171.65%	172.41%	166.28%	130.27%	130.46%	112.64%	100.00%	-
DY	5.25	5.10	4.96	4.67	5.99	6.91	4.75	6.91%
YoY %	2.94%	2.82%	6.21%	-22.04%	-13.31%	45.47%	-	-
Horiz. %	110.53%	107.37%	104.42%	98.32%	126.11%	145.47%	100.00%	-
P/NAPS	2.08	1.87	1.75	1.87	1.61	1.55	2.12	-1.26%
YoY %	11.23%	6.86%	-6.42%	16.15%	3.87%	-26.89%	-	-
Horiz. %	98.11%	88.21%	82.55%	88.21%	75.94%	73.11%	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