[ENGKAH] QoQ TTM Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
TTM Result
Revenue	95,583	98,339	102,718	103,641	97,421	88,596	82,546	10.24%
YoY %	-2.80%	-4.26%	-0.89%	6.38%	9.96%	7.33%	-	-
Horiz. %	115.79%	119.13%	124.44%	125.56%	118.02%	107.33%	100.00%	-
PBT	16,071	17,794	18,661	17,843	16,012	13,235	11,427	25.45%
YoY %	-9.68%	-4.65%	4.58%	11.44%	20.98%	15.82%	-	-
Horiz. %	140.64%	155.72%	163.31%	156.15%	140.12%	115.82%	100.00%	-
Tax	-3,274	-3,843	-4,166	-4,209	-3,816	-3,110	-2,618	16.02%
YoY %	14.81%	7.75%	1.02%	-10.30%	-22.70%	-18.79%	-	-
Horiz. %	125.06%	146.79%	159.13%	160.77%	145.76%	118.79%	100.00%	-
NP	12,797	13,951	14,495	13,634	12,196	10,125	8,809	28.18%
YoY %	-8.27%	-3.75%	6.32%	11.79%	20.45%	14.94%	-	-
Horiz. %	145.27%	158.37%	164.55%	154.77%	138.45%	114.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,817	13,960	14,504	13,643	12,185	10,125	8,808	28.32%
YoY %	-8.19%	-3.75%	6.31%	11.97%	20.35%	14.95%	-	-
Horiz. %	145.52%	158.49%	164.67%	154.89%	138.34%	114.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.37%	21.60%	22.32%	23.59%	23.83%	23.50%	22.91%	-
YoY %	-5.69%	-3.23%	-5.38%	-1.01%	1.40%	2.58%	-	-
Horiz. %	88.91%	94.28%	97.42%	102.97%	104.02%	102.58%	100.00%	-
Total Cost	82,786	84,388	88,223	90,007	85,225	78,471	73,737	7.99%
YoY %	-1.90%	-4.35%	-1.98%	5.61%	8.61%	6.42%	-	-
Horiz. %	112.27%	114.44%	119.65%	122.06%	115.58%	106.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,856	77,831	77,890	81,051	80,349	79,693	80,431	-16.01%
YoY %	-20.53%	-0.08%	-3.90%	0.87%	0.82%	-0.92%	-	-
Horiz. %	76.91%	96.77%	96.84%	100.77%	99.90%	99.08%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	9,273	9,273	8,501	7,730	6,953	6,960	7,732	12.84%
YoY %	0.00%	9.08%	9.97%	11.18%	-0.10%	-9.98%	-	-
Horiz. %	119.93%	119.93%	109.95%	99.97%	89.92%	90.02%	100.00%	-
Div Payout %	72.35%	66.43%	58.61%	56.66%	57.07%	68.74%	87.79%	-
YoY %	8.91%	13.34%	3.44%	-0.72%	-16.98%	-21.70%	-	-
Horiz. %	82.41%	75.67%	66.76%	64.54%	65.01%	78.30%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	61,856	77,831	77,890	81,051	80,349	79,693	80,431	-16.01%
YoY %	-20.53%	-0.08%	-3.90%	0.87%	0.82%	-0.92%	-	-
Horiz. %	76.91%	96.77%	96.84%	100.77%	99.90%	99.08%	100.00%	-
NOSH	61,856	61,770	61,818	61,871	61,807	61,778	61,870	-0.01%
YoY %	0.14%	-0.08%	-0.09%	0.10%	0.05%	-0.15%	-	-
Horiz. %	99.98%	99.84%	99.92%	100.00%	99.90%	99.85%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	13.39%	14.19%	14.11%	13.16%	12.52%	11.43%	10.67%	-
YoY %	-5.64%	0.57%	7.22%	5.11%	9.54%	7.12%	-	-
Horiz. %	125.49%	132.99%	132.24%	123.34%	117.34%	107.12%	100.00%	-
ROE	20.72%	17.94%	18.62%	16.83%	15.16%	12.70%	10.95%	-
YoY %	15.50%	-3.65%	10.64%	11.02%	19.37%	15.98%	-	-
Horiz. %	189.22%	163.84%	170.05%	153.70%	138.45%	115.98%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	154.52	159.20	166.16	167.51	157.62	143.41	133.42	10.25%
YoY %	-2.94%	-4.19%	-0.81%	6.27%	9.91%	7.49%	-	-
Horiz. %	115.81%	119.32%	124.54%	125.55%	118.14%	107.49%	100.00%	-
EPS	20.72	22.60	23.46	22.05	19.71	16.39	14.24	28.31%
YoY %	-8.32%	-3.67%	6.39%	11.87%	20.26%	15.10%	-	-
Horiz. %	145.51%	158.71%	164.75%	154.85%	138.41%	115.10%	100.00%	-
DPS	15.00	15.00	13.75	12.50	11.25	11.26	12.51	12.82%
YoY %	0.00%	9.09%	10.00%	11.11%	-0.09%	-9.99%	-	-
Horiz. %	119.90%	119.90%	109.91%	99.92%	89.93%	90.01%	100.00%	-
NAPS	1.00	1.26	1.26	1.31	1.30	1.29	1.30	-16.00%
YoY %	-20.63%	0.00%	-3.82%	0.77%	0.78%	-0.77%	-	-
Horiz. %	76.92%	96.92%	96.92%	100.77%	100.00%	99.23%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 61,871
RPS	66.11	68.01	71.04	71.68	67.38	61.27	57.09	10.24%
YoY %	-2.79%	-4.27%	-0.89%	6.38%	9.97%	7.32%	-	-
Horiz. %	115.80%	119.13%	124.44%	125.56%	118.02%	107.32%	100.00%	-
EPS	8.86	9.66	10.03	9.44	8.43	7.00	6.09	28.30%
YoY %	-8.28%	-3.69%	6.25%	11.98%	20.43%	14.94%	-	-
Horiz. %	145.48%	158.62%	164.70%	155.01%	138.42%	114.94%	100.00%	-
DPS	6.41	6.41	5.88	5.35	4.81	4.81	5.35	12.76%
YoY %	0.00%	9.01%	9.91%	11.23%	0.00%	-10.09%	-	-
Horiz. %	119.81%	119.81%	109.91%	100.00%	89.91%	89.91%	100.00%	-
NAPS	0.4278	0.5383	0.5387	0.5606	0.5557	0.5512	0.5563	-16.02%
YoY %	-20.53%	-0.07%	-3.91%	0.88%	0.82%	-0.92%	-	-
Horiz. %	76.90%	96.76%	96.84%	100.77%	99.89%	99.08%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	2.92	2.69	2.75	2.48	2.27	2.45	2.15	-
P/RPS	1.89	1.69	1.66	1.48	1.44	1.71	1.61	11.24%
YoY %	11.83%	1.81%	12.16%	2.78%	-15.79%	6.21%	-	-
Horiz. %	117.39%	104.97%	103.11%	91.93%	89.44%	106.21%	100.00%	-
P/EPS	14.09	11.90	11.72	11.25	11.51	14.95	15.10	-4.49%
YoY %	18.40%	1.54%	4.18%	-2.26%	-23.01%	-0.99%	-	-
Horiz. %	93.31%	78.81%	77.62%	74.50%	76.23%	99.01%	100.00%	-
EY	7.10	8.40	8.53	8.89	8.68	6.69	6.62	4.76%
YoY %	-15.48%	-1.52%	-4.05%	2.42%	29.75%	1.06%	-	-
Horiz. %	107.25%	126.89%	128.85%	134.29%	131.12%	101.06%	100.00%	-
DY	5.14	5.58	5.00	5.04	4.96	4.60	5.82	-7.92%
YoY %	-7.89%	11.60%	-0.79%	1.61%	7.83%	-20.96%	-	-
Horiz. %	88.32%	95.88%	85.91%	86.60%	85.22%	79.04%	100.00%	-
P/NAPS	2.92	2.13	2.18	1.89	1.75	1.90	1.65	46.15%
YoY %	37.09%	-2.29%	15.34%	8.00%	-7.89%	15.15%	-	-
Horiz. %	176.97%	129.09%	132.12%	114.55%	106.06%	115.15%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	29/11/11	25/08/11	26/05/11	24/02/11	26/11/10	25/08/10	-
Price	3.17	2.88	2.62	2.45	2.27	2.41	2.09	-
P/RPS	2.05	1.81	1.58	1.46	1.44	1.68	1.57	19.40%
YoY %	13.26%	14.56%	8.22%	1.39%	-14.29%	7.01%	-	-
Horiz. %	130.57%	115.29%	100.64%	92.99%	91.72%	107.01%	100.00%	-
P/EPS	15.30	12.74	11.17	11.11	11.51	14.70	14.68	2.78%
YoY %	20.09%	14.06%	0.54%	-3.48%	-21.70%	0.14%	-	-
Horiz. %	104.22%	86.78%	76.09%	75.68%	78.41%	100.14%	100.00%	-
EY	6.54	7.85	8.96	9.00	8.68	6.80	6.81	-2.65%
YoY %	-16.69%	-12.39%	-0.44%	3.69%	27.65%	-0.15%	-	-
Horiz. %	96.04%	115.27%	131.57%	132.16%	127.46%	99.85%	100.00%	-
DY	4.73	5.21	5.25	5.10	4.96	4.67	5.99	-14.53%
YoY %	-9.21%	-0.76%	2.94%	2.82%	6.21%	-22.04%	-	-
Horiz. %	78.96%	86.98%	87.65%	85.14%	82.80%	77.96%	100.00%	-
P/NAPS	3.17	2.29	2.08	1.87	1.75	1.87	1.61	56.89%
YoY %	38.43%	10.10%	11.23%	6.86%	-6.42%	16.15%	-	-
Horiz. %	196.89%	142.24%	129.19%	116.15%	108.70%	116.15%	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