[ENGKAH] QoQ TTM Result on 31-Dec-2015 [#4]

Stock

[ENGKAH] ENG KAH CORPORATION BHD

Announcement Date

26-Feb-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Dec-2015 [#4]

Profit Trend

QoQ- -28.07%

YoY- -40.7%

Quarter Report

ENGKAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	60,722	58,973	59,722	58,592	61,081	63,218	63,885	-3.31%
YoY %	2.97%	-1.25%	1.93%	-4.07%	-3.38%	-1.04%	-	-
Horiz. %	95.05%	92.31%	93.48%	91.71%	95.61%	98.96%	100.00%	-
PBT	3,835	3,609	4,114	4,354	5,239	5,563	5,863	-24.58%
YoY %	6.26%	-12.28%	-5.51%	-16.89%	-5.82%	-5.12%	-	-
Horiz. %	65.41%	61.56%	70.17%	74.26%	89.36%	94.88%	100.00%	-
Tax	-965	-638	-843	-1,023	-647	-821	-584	39.64%
YoY %	-51.25%	24.32%	17.60%	-58.11%	21.19%	-40.58%	-	-
Horiz. %	165.24%	109.25%	144.35%	175.17%	110.79%	140.58%	100.00%	-
NP	2,870	2,971	3,271	3,331	4,592	4,742	5,279	-33.31%
YoY %	-3.40%	-9.17%	-1.80%	-27.46%	-3.16%	-10.17%	-	-
Horiz. %	54.37%	56.28%	61.96%	63.10%	86.99%	89.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,789	3,091	3,232	3,318	4,613	4,718	5,278	-34.56%
YoY %	-9.77%	-4.36%	-2.59%	-28.07%	-2.23%	-10.61%	-	-
Horiz. %	52.84%	58.56%	61.24%	62.86%	87.40%	89.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.16%	17.68%	20.49%	23.50%	12.35%	14.76%	9.96%	-
YoY %	42.31%	-13.71%	-12.81%	90.28%	-16.33%	48.19%	-	-
Horiz. %	252.61%	177.51%	205.72%	235.94%	124.00%	148.19%	100.00%	-
Total Cost	57,852	56,002	56,451	55,261	56,489	58,476	58,606	-0.85%
YoY %	3.30%	-0.80%	2.15%	-2.17%	-3.40%	-0.22%	-	-
Horiz. %	98.71%	95.56%	96.32%	94.29%	96.39%	99.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,341	85,971	73,484	55,072	64,516	70,714	72,734	-3.12%
YoY %	-19.34%	16.99%	33.43%	-14.64%	-8.76%	-2.78%	-	-
Horiz. %	95.34%	118.20%	101.03%	75.72%	88.70%	97.22%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	4,198	4,978	4,000	3,986	4,556	4,616	4,616	-6.11%
YoY %	-15.67%	24.45%	0.35%	-12.51%	-1.30%	0.00%	-	-
Horiz. %	90.94%	107.84%	86.66%	86.35%	98.70%	100.00%	100.00%	-
Div Payout %	150.53%	161.08%	123.77%	120.13%	98.77%	97.85%	87.46%	-
YoY %	-6.55%	30.14%	3.03%	21.63%	0.94%	11.88%	-	-
Horiz. %	172.11%	184.18%	141.52%	137.35%	112.93%	111.88%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	69,341	85,971	73,484	55,072	64,516	70,714	72,734	-3.12%
YoY %	-19.34%	16.99%	33.43%	-14.64%	-8.76%	-2.78%	-	-
Horiz. %	95.34%	118.20%	101.03%	75.72%	88.70%	97.22%	100.00%	-
NOSH	70,757	84,285	72,043	55,072	64,516	70,714	70,616	0.13%
YoY %	-16.05%	16.99%	30.82%	-14.64%	-8.76%	0.14%	-	-
Horiz. %	100.20%	119.36%	102.02%	77.99%	91.36%	100.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	4.73%	5.04%	5.48%	5.69%	7.52%	7.50%	8.26%	-
YoY %	-6.15%	-8.03%	-3.69%	-24.34%	0.27%	-9.20%	-	-
Horiz. %	57.26%	61.02%	66.34%	68.89%	91.04%	90.80%	100.00%	-
ROE	4.02%	3.60%	4.40%	6.02%	7.15%	6.67%	7.26%	-
YoY %	11.67%	-18.18%	-26.91%	-15.80%	7.20%	-8.13%	-	-
Horiz. %	55.37%	49.59%	60.61%	82.92%	98.48%	91.87%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	85.82	69.97	82.90	106.39	94.68	89.40	90.47	-3.44%
YoY %	22.65%	-15.60%	-22.08%	12.37%	5.91%	-1.18%	-	-
Horiz. %	94.86%	77.34%	91.63%	117.60%	104.65%	98.82%	100.00%	-
EPS	3.94	3.67	4.49	6.02	7.15	6.67	7.47	-34.64%
YoY %	7.36%	-18.26%	-25.42%	-15.80%	7.20%	-10.71%	-	-
Horiz. %	52.74%	49.13%	60.11%	80.59%	95.72%	89.29%	100.00%	-
DPS	5.93	5.91	5.55	7.24	7.06	6.50	6.50	-5.91%
YoY %	0.34%	6.49%	-23.34%	2.55%	8.62%	0.00%	-	-
Horiz. %	91.23%	90.92%	85.38%	111.38%	108.62%	100.00%	100.00%	-
NAPS	0.98	1.02	1.02	1.00	1.00	1.00	1.03	-3.25%
YoY %	-3.92%	0.00%	2.00%	0.00%	0.00%	-2.91%	-	-
Horiz. %	95.15%	99.03%	99.03%	97.09%	97.09%	97.09%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 55,072
RPS	51.41	49.93	50.56	49.60	51.71	53.52	54.08	-3.31%
YoY %	2.96%	-1.25%	1.94%	-4.08%	-3.38%	-1.04%	-	-
Horiz. %	95.06%	92.33%	93.49%	91.72%	95.62%	98.96%	100.00%	-
EPS	2.36	2.62	2.74	2.81	3.91	3.99	4.47	-34.60%
YoY %	-9.92%	-4.38%	-2.49%	-28.13%	-2.01%	-10.74%	-	-
Horiz. %	52.80%	58.61%	61.30%	62.86%	87.47%	89.26%	100.00%	-
DPS	3.55	4.21	3.39	3.37	3.86	3.91	3.91	-6.21%
YoY %	-15.68%	24.19%	0.59%	-12.69%	-1.28%	0.00%	-	-
Horiz. %	90.79%	107.67%	86.70%	86.19%	98.72%	100.00%	100.00%	-
NAPS	0.587	0.7278	0.6221	0.4662	0.5462	0.5987	0.6158	-3.13%
YoY %	-19.35%	16.99%	33.44%	-14.65%	-8.77%	-2.78%	-	-
Horiz. %	95.32%	118.19%	101.02%	75.71%	88.70%	97.22%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.00	2.03	2.20	2.46	1.99	2.01	2.17	-
P/RPS	2.33	2.90	2.65	2.31	2.10	2.25	2.40	-1.94%
YoY %	-19.66%	9.43%	14.72%	10.00%	-6.67%	-6.25%	-	-
Horiz. %	97.08%	120.83%	110.42%	96.25%	87.50%	93.75%	100.00%	-
P/EPS	50.74	55.35	49.04	40.83	27.83	30.13	29.03	44.95%
YoY %	-8.33%	12.87%	20.11%	46.71%	-7.63%	3.79%	-	-
Horiz. %	174.78%	190.66%	168.93%	140.65%	95.87%	103.79%	100.00%	-
EY	1.97	1.81	2.04	2.45	3.59	3.32	3.44	-30.96%
YoY %	8.84%	-11.27%	-16.73%	-31.75%	8.13%	-3.49%	-	-
Horiz. %	57.27%	52.62%	59.30%	71.22%	104.36%	96.51%	100.00%	-
DY	2.97	2.91	2.52	2.94	3.55	3.23	3.00	-0.66%
YoY %	2.06%	15.48%	-14.29%	-17.18%	9.91%	7.67%	-	-
Horiz. %	99.00%	97.00%	84.00%	98.00%	118.33%	107.67%	100.00%	-
P/NAPS	2.04	1.99	2.16	2.46	1.99	2.01	2.11	-2.21%
YoY %	2.51%	-7.87%	-12.20%	23.62%	-1.00%	-4.74%	-	-
Horiz. %	96.68%	94.31%	102.37%	116.59%	94.31%	95.26%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	25/08/16	26/05/16	26/02/16	27/11/15	21/08/15	28/05/15	-
Price	1.68	2.02	2.07	2.50	1.86	1.99	2.00	-
P/RPS	1.96	2.89	2.50	2.35	1.96	2.23	2.21	-7.67%
YoY %	-32.18%	15.60%	6.38%	19.90%	-12.11%	0.90%	-	-
Horiz. %	88.69%	130.77%	113.12%	106.33%	88.69%	100.90%	100.00%	-
P/EPS	42.62	55.08	46.14	41.50	26.01	29.83	26.76	36.26%
YoY %	-22.62%	19.38%	11.18%	59.55%	-12.81%	11.47%	-	-
Horiz. %	159.27%	205.83%	172.42%	155.08%	97.20%	111.47%	100.00%	-
EY	2.35	1.82	2.17	2.41	3.84	3.35	3.74	-26.57%
YoY %	29.12%	-16.13%	-9.96%	-37.24%	14.63%	-10.43%	-	-
Horiz. %	62.83%	48.66%	58.02%	64.44%	102.67%	89.57%	100.00%	-
DY	3.53	2.92	2.68	2.90	3.80	3.27	3.25	5.64%
YoY %	20.89%	8.96%	-7.59%	-23.68%	16.21%	0.62%	-	-
Horiz. %	108.62%	89.85%	82.46%	89.23%	116.92%	100.62%	100.00%	-
P/NAPS	1.71	1.98	2.03	2.50	1.86	1.99	1.94	-8.04%
YoY %	-13.64%	-2.46%	-18.80%	34.41%	-6.53%	2.58%	-	-
Horiz. %	88.14%	102.06%	104.64%	128.87%	95.88%	102.58%	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