[ENGKAH] QoQ TTM Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	64,258	63,185	62,744	62,864	65,051	64,952	70,560	-6.03%
YoY %	1.70%	0.70%	-0.19%	-3.36%	0.15%	-7.95%	-	-
Horiz. %	91.07%	89.55%	88.92%	89.09%	92.19%	92.05%	100.00%	-
PBT	6,336	7,879	8,367	9,099	9,748	10,380	12,770	-37.24%
YoY %	-19.58%	-5.83%	-8.04%	-6.66%	-6.09%	-18.72%	-	-
Horiz. %	49.62%	61.70%	65.52%	71.25%	76.34%	81.28%	100.00%	-
Tax	-698	-1,591	-1,662	-1,764	-1,918	-1,910	-2,132	-52.40%
YoY %	56.13%	4.27%	5.78%	8.03%	-0.42%	10.41%	-	-
Horiz. %	32.74%	74.62%	77.95%	82.74%	89.96%	89.59%	100.00%	-
NP	5,638	6,288	6,705	7,335	7,830	8,470	10,638	-34.43%
YoY %	-10.34%	-6.22%	-8.59%	-6.32%	-7.56%	-20.38%	-	-
Horiz. %	53.00%	59.11%	63.03%	68.95%	73.60%	79.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,595	6,289	6,690	7,320	7,815	8,463	10,631	-34.73%
YoY %	-11.04%	-5.99%	-8.61%	-6.33%	-7.66%	-20.39%	-	-
Horiz. %	52.63%	59.16%	62.93%	68.86%	73.51%	79.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.02%	20.19%	19.86%	19.39%	19.68%	18.40%	16.70%	-
YoY %	-45.42%	1.66%	2.42%	-1.47%	6.96%	10.18%	-	-
Horiz. %	65.99%	120.90%	118.92%	116.11%	117.84%	110.18%	100.00%	-
Total Cost	58,620	56,897	56,039	55,529	57,221	56,482	59,922	-1.44%
YoY %	3.03%	1.53%	0.92%	-2.96%	1.31%	-5.74%	-	-
Horiz. %	97.83%	94.95%	93.52%	92.67%	95.49%	94.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,360	70,564	69,987	75,173	70,070	71,499	74,781	-3.06%
YoY %	1.13%	0.82%	-6.90%	7.28%	-2.00%	-4.39%	-	-
Horiz. %	95.43%	94.36%	93.59%	100.52%	93.70%	95.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	3,917	6,675	9,440	12,260	15,605	15,625	15,627	-60.14%
YoY %	-41.32%	-29.29%	-23.00%	-21.44%	-0.13%	-0.01%	-	-
Horiz. %	25.07%	42.71%	60.41%	78.45%	99.86%	99.99%	100.00%	-
Div Payout %	70.01%	106.14%	141.11%	167.50%	199.69%	184.63%	147.00%	-
YoY %	-34.04%	-24.78%	-15.76%	-16.12%	8.16%	25.60%	-	-
Horiz. %	47.63%	72.20%	95.99%	113.95%	135.84%	125.60%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	71,360	70,564	69,987	75,173	70,070	71,499	74,781	-3.06%
YoY %	1.13%	0.82%	-6.90%	7.28%	-2.00%	-4.39%	-	-
Horiz. %	95.43%	94.36%	93.59%	100.52%	93.70%	95.61%	100.00%	-
NOSH	71,360	70,564	70,694	70,918	70,070	69,416	70,548	0.76%
YoY %	1.13%	-0.18%	-0.32%	1.21%	0.94%	-1.60%	-	-
Horiz. %	101.15%	100.02%	100.21%	100.52%	99.32%	98.40%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	8.77%	9.95%	10.69%	11.67%	12.04%	13.04%	15.08%	-
YoY %	-11.86%	-6.92%	-8.40%	-3.07%	-7.67%	-13.53%	-	-
Horiz. %	58.16%	65.98%	70.89%	77.39%	79.84%	86.47%	100.00%	-
ROE	7.84%	8.91%	9.56%	9.74%	11.15%	11.84%	14.22%	-
YoY %	-12.01%	-6.80%	-1.85%	-12.65%	-5.83%	-16.74%	-	-
Horiz. %	55.13%	62.66%	67.23%	68.50%	78.41%	83.26%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	90.05	89.54	88.75	88.64	92.84	93.57	100.02	-6.74%
YoY %	0.57%	0.89%	0.12%	-4.52%	-0.78%	-6.45%	-	-
Horiz. %	90.03%	89.52%	88.73%	88.62%	92.82%	93.55%	100.00%	-
EPS	7.84	8.91	9.46	10.32	11.15	12.19	15.07	-35.23%
YoY %	-12.01%	-5.81%	-8.33%	-7.44%	-8.53%	-19.11%	-	-
Horiz. %	52.02%	59.12%	62.77%	68.48%	73.99%	80.89%	100.00%	-
DPS	5.51	9.51	13.51	17.29	22.27	22.51	22.15	-60.34%
YoY %	-42.06%	-29.61%	-21.86%	-22.36%	-1.07%	1.63%	-	-
Horiz. %	24.88%	42.93%	60.99%	78.06%	100.54%	101.63%	100.00%	-
NAPS	1.00	1.00	0.99	1.06	1.00	1.03	1.06	-3.79%
YoY %	0.00%	1.01%	-6.60%	6.00%	-2.91%	-2.83%	-	-
Horiz. %	94.34%	94.34%	93.40%	100.00%	94.34%	97.17%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 70,918
RPS	54.40	53.49	53.12	53.22	55.07	54.99	59.73	-6.02%
YoY %	1.70%	0.70%	-0.19%	-3.36%	0.15%	-7.94%	-	-
Horiz. %	91.08%	89.55%	88.93%	89.10%	92.20%	92.06%	100.00%	-
EPS	4.74	5.32	5.66	6.20	6.62	7.16	9.00	-34.70%
YoY %	-10.90%	-6.01%	-8.71%	-6.34%	-7.54%	-20.44%	-	-
Horiz. %	52.67%	59.11%	62.89%	68.89%	73.56%	79.56%	100.00%	-
DPS	3.32	5.65	7.99	10.38	13.21	13.23	13.23	-60.11%
YoY %	-41.24%	-29.29%	-23.03%	-21.42%	-0.15%	0.00%	-	-
Horiz. %	25.09%	42.71%	60.39%	78.46%	99.85%	100.00%	100.00%	-
NAPS	0.6041	0.5974	0.5925	0.6364	0.5932	0.6053	0.6331	-3.06%
YoY %	1.12%	0.83%	-6.90%	7.28%	-2.00%	-4.39%	-	-
Horiz. %	95.42%	94.36%	93.59%	100.52%	93.70%	95.61%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.18	2.24	2.56	2.47	2.53	2.68	3.11	-
P/RPS	2.42	2.50	2.88	2.79	2.73	2.86	3.11	-15.36%
YoY %	-3.20%	-13.19%	3.23%	2.20%	-4.55%	-8.04%	-	-
Horiz. %	77.81%	80.39%	92.60%	89.71%	87.78%	91.96%	100.00%	-
P/EPS	27.80	25.13	27.05	23.93	22.68	21.98	20.64	21.89%
YoY %	10.62%	-7.10%	13.04%	5.51%	3.18%	6.49%	-	-
Horiz. %	134.69%	121.75%	131.06%	115.94%	109.88%	106.49%	100.00%	-
EY	3.60	3.98	3.70	4.18	4.41	4.55	4.85	-17.97%
YoY %	-9.55%	7.57%	-11.48%	-5.22%	-3.08%	-6.19%	-	-
Horiz. %	74.23%	82.06%	76.29%	86.19%	90.93%	93.81%	100.00%	-
DY	2.53	4.25	5.28	7.00	8.80	8.40	7.12	-49.73%
YoY %	-40.47%	-19.51%	-24.57%	-20.45%	4.76%	17.98%	-	-
Horiz. %	35.53%	59.69%	74.16%	98.31%	123.60%	117.98%	100.00%	-
P/NAPS	2.18	2.24	2.59	2.33	2.53	2.60	2.93	-17.84%
YoY %	-2.68%	-13.51%	11.16%	-7.91%	-2.69%	-11.26%	-	-
Horiz. %	74.40%	76.45%	88.40%	79.52%	86.35%	88.74%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	26/11/14	26/08/14	27/05/14	26/02/14	26/11/13	27/08/13	-
Price	2.25	2.22	2.23	2.61	2.51	2.73	3.05	-
P/RPS	2.50	2.48	2.51	2.94	2.70	2.92	3.05	-12.38%
YoY %	0.81%	-1.20%	-14.63%	8.89%	-7.53%	-4.26%	-	-
Horiz. %	81.97%	81.31%	82.30%	96.39%	88.52%	95.74%	100.00%	-
P/EPS	28.70	24.91	23.56	25.29	22.51	22.39	20.24	26.13%
YoY %	15.21%	5.73%	-6.84%	12.35%	0.54%	10.62%	-	-
Horiz. %	141.80%	123.07%	116.40%	124.95%	111.22%	110.62%	100.00%	-
EY	3.48	4.01	4.24	3.95	4.44	4.47	4.94	-20.77%
YoY %	-13.22%	-5.42%	7.34%	-11.04%	-0.67%	-9.51%	-	-
Horiz. %	70.45%	81.17%	85.83%	79.96%	89.88%	90.49%	100.00%	-
DY	2.45	4.28	6.06	6.62	8.87	8.25	7.26	-51.43%
YoY %	-42.76%	-29.37%	-8.46%	-25.37%	7.52%	13.64%	-	-
Horiz. %	33.75%	58.95%	83.47%	91.18%	122.18%	113.64%	100.00%	-
P/NAPS	2.25	2.22	2.25	2.46	2.51	2.65	2.88	-15.13%
YoY %	1.35%	-1.33%	-8.54%	-1.99%	-5.28%	-7.99%	-	-
Horiz. %	78.12%	77.08%	78.12%	85.42%	87.15%	92.01%	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