[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 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

952

HLIND

HONG LEONG INDUSTRIES BHD

939

GENTING

GENTING BHD

395

JCY

JCY INTERNATIONAL BERHAD

315

SALCON

SALCON BHD

254

MAYBANK

MALAYAN BANKING BHD

253

YTLPOWR

YTL POWER INTERNATIONAL BHD

249

GENM

GENTING MALAYSIA BERHAD

239

SAPNRG

SAPURA ENERGY BERHAD

234

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