[ENGKAH] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	75,927	71,787	71,926	72,107	70,265	70,759	67,150	8.52%
YoY %	5.77%	-0.19%	-0.25%	2.62%	-0.70%	5.37%	-	-
Horiz. %	113.07%	106.91%	107.11%	107.38%	104.64%	105.37%	100.00%	-
PBT	10,533	10,929	12,230	13,632	13,958	14,677	14,246	-18.21%
YoY %	-3.62%	-10.64%	-10.28%	-2.34%	-4.90%	3.03%	-	-
Horiz. %	73.94%	76.72%	85.85%	95.69%	97.98%	103.03%	100.00%	-
Tax	-2,073	-1,943	-1,525	-2,388	-2,124	-2,470	-2,515	-12.07%
YoY %	-6.69%	-27.41%	36.14%	-12.43%	14.01%	1.79%	-	-
Horiz. %	82.43%	77.26%	60.64%	94.95%	84.45%	98.21%	100.00%	-
NP	8,460	8,986	10,705	11,244	11,834	12,207	11,731	-19.56%
YoY %	-5.85%	-16.06%	-4.79%	-4.99%	-3.06%	4.06%	-	-
Horiz. %	72.12%	76.60%	91.25%	95.85%	100.88%	104.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,914	8,441	10,160	11,244	11,834	12,207	11,731	-23.06%
YoY %	-6.24%	-16.92%	-9.64%	-4.99%	-3.06%	4.06%	-	-
Horiz. %	67.46%	71.95%	86.61%	95.85%	100.88%	104.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.68%	17.78%	12.47%	17.52%	15.22%	16.83%	17.65%	-
YoY %	10.69%	42.58%	-28.82%	15.11%	-9.57%	-4.65%	-	-
Horiz. %	111.50%	100.74%	70.65%	99.26%	86.23%	95.35%	100.00%	-
Total Cost	67,467	62,801	61,221	60,863	58,431	58,552	55,419	13.99%
YoY %	7.43%	2.58%	0.59%	4.16%	-0.21%	5.65%	-	-
Horiz. %	121.74%	113.32%	110.47%	109.82%	105.43%	105.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,453	78,476	85,810	87,184	87,131	90,863	89,639	-8.49%
YoY %	-0.03%	-8.55%	-1.58%	0.06%	-4.11%	1.37%	-	-
Horiz. %	87.52%	87.55%	95.73%	97.26%	97.20%	101.37%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	6,209	6,210	6,211	6,211	6,211	3,214	185	938.25%
YoY %	-0.02%	-0.02%	0.00%	0.00%	93.25%	1,637.30%	-	-
Horiz. %	3,356.22%	3,356.76%	3,357.30%	3,357.30%	3,357.30%	1,737.30%	100.00%	-
Div Payout %	78.46%	73.57%	61.13%	55.24%	52.49%	26.33%	1.58%	-
YoY %	6.65%	20.35%	10.66%	5.24%	99.35%	1,566.46%	-	-
Horiz. %	4,965.82%	4,656.33%	3,868.99%	3,496.20%	3,322.15%	1,666.46%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	78,453	78,476	85,810	87,184	87,131	90,863	89,639	-8.49%
YoY %	-0.03%	-8.55%	-1.58%	0.06%	-4.11%	1.37%	-	-
Horiz. %	87.52%	87.55%	95.73%	97.26%	97.20%	101.37%	100.00%	-
NOSH	61,774	61,792	61,733	61,833	61,795	61,812	61,820	-0.04%
YoY %	-0.03%	0.10%	-0.16%	0.06%	-0.03%	-0.01%	-	-
Horiz. %	99.93%	99.95%	99.86%	100.02%	99.96%	99.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	11.14%	12.52%	14.88%	15.59%	16.84%	17.25%	17.47%	-
YoY %	-11.02%	-15.86%	-4.55%	-7.42%	-2.38%	-1.26%	-	-
Horiz. %	63.77%	71.67%	85.17%	89.24%	96.39%	98.74%	100.00%	-
ROE	10.09%	10.76%	11.84%	12.90%	13.58%	13.43%	13.09%	-
YoY %	-6.23%	-9.12%	-8.22%	-5.01%	1.12%	2.60%	-	-
Horiz. %	77.08%	82.20%	90.45%	98.55%	103.74%	102.60%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	122.91	116.17	116.51	116.62	113.71	114.47	108.62	8.58%
YoY %	5.80%	-0.29%	-0.09%	2.56%	-0.66%	5.39%	-	-
Horiz. %	113.16%	106.95%	107.26%	107.37%	104.69%	105.39%	100.00%	-
EPS	12.81	13.66	16.46	18.18	19.15	19.75	18.98	-23.03%
YoY %	-6.22%	-17.01%	-9.46%	-5.07%	-3.04%	4.06%	-	-
Horiz. %	67.49%	71.97%	86.72%	95.79%	100.90%	104.06%	100.00%	-
DPS	10.05	10.05	10.05	10.05	10.05	5.20	0.30	936.97%
YoY %	0.00%	0.00%	0.00%	0.00%	93.27%	1,633.33%	-	-
Horiz. %	3,350.00%	3,350.00%	3,350.00%	3,350.00%	3,350.00%	1,733.33%	100.00%	-
NAPS	1.27	1.27	1.39	1.41	1.41	1.47	1.45	-8.44%
YoY %	0.00%	-8.63%	-1.42%	0.00%	-4.08%	1.38%	-	-
Horiz. %	87.59%	87.59%	95.86%	97.24%	97.24%	101.38%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,833
RPS	64.28	60.77	60.89	61.04	59.48	59.90	56.85	8.52%
YoY %	5.78%	-0.20%	-0.25%	2.62%	-0.70%	5.36%	-	-
Horiz. %	113.07%	106.90%	107.11%	107.37%	104.63%	105.36%	100.00%	-
EPS	6.70	7.15	8.60	9.52	10.02	10.33	9.93	-23.05%
YoY %	-6.29%	-16.86%	-9.66%	-4.99%	-3.00%	4.03%	-	-
Horiz. %	67.47%	72.00%	86.61%	95.87%	100.91%	104.03%	100.00%	-
DPS	5.26	5.26	5.26	5.26	5.26	2.72	0.16	924.05%
YoY %	0.00%	0.00%	0.00%	0.00%	93.38%	1,600.00%	-	-
Horiz. %	3,287.50%	3,287.50%	3,287.50%	3,287.50%	3,287.50%	1,700.00%	100.00%	-
NAPS	0.6642	0.6644	0.7265	0.7381	0.7376	0.7692	0.7589	-8.49%
YoY %	-0.03%	-8.55%	-1.57%	0.07%	-4.11%	1.36%	-	-
Horiz. %	87.52%	87.55%	95.73%	97.26%	97.19%	101.36%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.43	2.51	2.37	2.44	2.54	2.73	2.66	-
P/RPS	1.98	2.16	2.03	2.09	2.23	2.38	2.45	-13.22%
YoY %	-8.33%	6.40%	-2.87%	-6.28%	-6.30%	-2.86%	-	-
Horiz. %	80.82%	88.16%	82.86%	85.31%	91.02%	97.14%	100.00%	-
P/EPS	18.97	18.37	14.40	13.42	13.26	13.82	14.02	22.31%
YoY %	3.27%	27.57%	7.30%	1.21%	-4.05%	-1.43%	-	-
Horiz. %	135.31%	131.03%	102.71%	95.72%	94.58%	98.57%	100.00%	-
EY	5.27	5.44	6.94	7.45	7.54	7.23	7.13	-18.23%
YoY %	-3.13%	-21.61%	-6.85%	-1.19%	4.29%	1.40%	-	-
Horiz. %	73.91%	76.30%	97.34%	104.49%	105.75%	101.40%	100.00%	-
DY	4.14	4.00	4.24	4.12	3.96	1.90	0.11	1020.58%
YoY %	3.50%	-5.66%	2.91%	4.04%	108.42%	1,627.27%	-	-
Horiz. %	3,763.64%	3,636.36%	3,854.55%	3,745.45%	3,600.00%	1,727.27%	100.00%	-
P/NAPS	1.91	1.98	1.71	1.73	1.80	1.86	1.83	2.89%
YoY %	-3.54%	15.79%	-1.16%	-3.89%	-3.23%	1.64%	-	-
Horiz. %	104.37%	108.20%	93.44%	94.54%	98.36%	101.64%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	25/08/09	29/05/09	26/02/09	27/11/08	27/08/08	27/05/08	-
Price	2.09	2.38	2.35	2.37	2.45	2.56	2.69	-
P/RPS	1.70	2.05	2.02	2.03	2.15	2.24	2.48	-22.23%
YoY %	-17.07%	1.49%	-0.49%	-5.58%	-4.02%	-9.68%	-	-
Horiz. %	68.55%	82.66%	81.45%	81.85%	86.69%	90.32%	100.00%	-
P/EPS	16.31	17.42	14.28	13.03	12.79	12.96	14.18	9.76%
YoY %	-6.37%	21.99%	9.59%	1.88%	-1.31%	-8.60%	-	-
Horiz. %	115.02%	122.85%	100.71%	91.89%	90.20%	91.40%	100.00%	-
EY	6.13	5.74	7.00	7.67	7.82	7.71	7.05	-8.89%
YoY %	6.79%	-18.00%	-8.74%	-1.92%	1.43%	9.36%	-	-
Horiz. %	86.95%	81.42%	99.29%	108.79%	110.92%	109.36%	100.00%	-
DY	4.81	4.22	4.28	4.24	4.10	2.03	0.11	1138.33%
YoY %	13.98%	-1.40%	0.94%	3.41%	101.97%	1,745.45%	-	-
Horiz. %	4,372.73%	3,836.36%	3,890.91%	3,854.55%	3,727.27%	1,845.45%	100.00%	-
P/NAPS	1.65	1.87	1.69	1.68	1.74	1.74	1.86	-7.66%
YoY %	-11.76%	10.65%	0.60%	-3.45%	0.00%	-6.45%	-	-
Horiz. %	88.71%	100.54%	90.86%	90.32%	93.55%	93.55%	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