[ENGKAH] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Annual (Unaudited) Result
Revenue	75,556	72,542	65,201	81,677	78,981	65,001	54,339	5.64%
YoY %	4.15%	11.26%	-20.17%	3.41%	21.51%	19.62%	-	-
Horiz. %	139.05%	133.50%	119.99%	150.31%	145.35%	119.62%	100.00%	-
PBT	9,270	13,495	13,899	18,787	20,257	17,462	14,010	-6.64%
YoY %	-31.31%	-2.91%	-26.02%	-7.26%	16.01%	24.64%	-	-
Horiz. %	66.17%	96.32%	99.21%	134.10%	144.59%	124.64%	100.00%	-
Tax	-2,438	-2,395	-2,483	-3,560	-5,051	-3,555	-3,709	-6.74%
YoY %	-1.80%	3.54%	30.25%	29.52%	-42.08%	4.15%	-	-
Horiz. %	65.73%	64.57%	66.95%	95.98%	136.18%	95.85%	100.00%	-
NP	6,832	11,100	11,416	15,227	15,206	13,907	10,301	-6.60%
YoY %	-38.45%	-2.77%	-25.03%	0.14%	9.34%	35.01%	-	-
Horiz. %	66.32%	107.76%	110.82%	147.82%	147.62%	135.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,832	11,100	11,416	15,227	15,206	13,907	10,301	-6.60%
YoY %	-38.45%	-2.77%	-25.03%	0.14%	9.34%	35.01%	-	-
Horiz. %	66.32%	107.76%	110.82%	147.82%	147.62%	135.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.30%	17.75%	17.86%	18.95%	24.93%	20.36%	26.47%	-
YoY %	48.17%	-0.62%	-5.75%	-23.99%	22.45%	-23.08%	-	-
Horiz. %	99.36%	67.06%	67.47%	71.59%	94.18%	76.92%	100.00%	-
Total Cost	68,724	61,442	53,785	66,450	63,775	51,094	44,038	7.69%
YoY %	11.85%	14.24%	-19.06%	4.19%	24.82%	16.02%	-	-
Horiz. %	156.06%	139.52%	122.13%	150.89%	144.82%	116.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,272	84,638	87,000	86,697	80,605	74,229	62,006	3.73%
YoY %	-8.70%	-2.71%	0.35%	7.56%	8.59%	19.71%	-	-
Horiz. %	124.62%	136.50%	140.31%	139.82%	130.00%	119.71%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	179	9,267	185	170	-	-	-	-
YoY %	-98.07%	4,909.19%	8.82%	0.00%	-	-	-	-
Horiz. %	105.29%	5,451.18%	108.82%	100.00%	-	-	-	-
Div Payout %	2.62%	83.49%	1.62%	1.12%	-	-	-	-
YoY %	-96.86%	5,053.70%	44.64%	0.00%	-	-	-	-
Horiz. %	233.93%	7,454.46%	144.64%	100.00%	-	-	-	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	77,272	84,638	87,000	86,697	80,605	74,229	62,006	3.73%
YoY %	-8.70%	-2.71%	0.35%	7.56%	8.59%	19.71%	-	-
Horiz. %	124.62%	136.50%	140.31%	139.82%	130.00%	119.71%	100.00%	-
NOSH	61,818	61,780	61,702	61,054	60,605	40,124	40,003	7.51%
YoY %	0.06%	0.13%	1.06%	0.74%	51.04%	0.30%	-	-
Horiz. %	154.53%	154.44%	154.24%	152.62%	151.50%	100.30%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	9.04%	15.30%	17.51%	18.64%	19.25%	21.40%	18.96%	-
YoY %	-40.92%	-12.62%	-6.06%	-3.17%	-10.05%	12.87%	-	-
Horiz. %	47.68%	80.70%	92.35%	98.31%	101.53%	112.87%	100.00%	-
ROE	8.84%	13.11%	13.12%	17.56%	18.86%	18.74%	16.61%	-
YoY %	-32.57%	-0.08%	-25.28%	-6.89%	0.64%	12.82%	-	-
Horiz. %	53.22%	78.93%	78.99%	105.72%	113.55%	112.82%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	122.22	117.42	105.67	133.78	130.32	162.00	135.83	-1.74%
YoY %	4.09%	11.12%	-21.01%	2.66%	-19.56%	19.27%	-	-
Horiz. %	89.98%	86.45%	77.80%	98.49%	95.94%	119.27%	100.00%	-
EPS	11.05	17.95	18.50	24.94	25.09	34.66	25.75	-13.13%
YoY %	-38.44%	-2.97%	-25.82%	-0.60%	-27.61%	34.60%	-	-
Horiz. %	42.91%	69.71%	71.84%	96.85%	97.44%	134.60%	100.00%	-
DPS	0.29	15.00	0.30	0.28	0.00	0.00	0.00	-
YoY %	-98.07%	4,900.00%	7.14%	0.00%	0.00%	0.00%	-	-
Horiz. %	103.57%	5,357.14%	107.14%	100.00%	-	-	-	-
NAPS	1.25	1.37	1.41	1.42	1.33	1.85	1.55	-3.51%
YoY %	-8.76%	-2.84%	-0.70%	6.77%	-28.11%	19.35%	-	-
Horiz. %	80.65%	88.39%	90.97%	91.61%	85.81%	119.35%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 61,716
RPS	52.26	50.17	45.09	56.49	54.62	44.96	37.58	5.64%
YoY %	4.17%	11.27%	-20.18%	3.42%	21.49%	19.64%	-	-
Horiz. %	139.06%	133.50%	119.98%	150.32%	145.34%	119.64%	100.00%	-
EPS	4.73	7.68	7.90	10.53	10.52	9.62	7.12	-6.58%
YoY %	-38.41%	-2.78%	-24.98%	0.10%	9.36%	35.11%	-	-
Horiz. %	66.43%	107.87%	110.96%	147.89%	147.75%	135.11%	100.00%	-
DPS	0.12	6.41	0.13	0.12	0.00	0.00	0.00	-
YoY %	-98.13%	4,830.77%	8.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	5,341.67%	108.33%	100.00%	-	-	-	-
NAPS	0.5344	0.5854	0.6017	0.5996	0.5575	0.5134	0.4288	3.73%
YoY %	-8.71%	-2.71%	0.35%	7.55%	8.59%	19.73%	-	-
Horiz. %	124.63%	136.52%	140.32%	139.83%	130.01%	119.73%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	2.13	2.44	2.82	3.60	2.84	4.55	3.64	-
P/RPS	1.74	2.08	2.67	2.69	2.18	2.81	2.68	-6.93%
YoY %	-16.35%	-22.10%	-0.74%	23.39%	-22.42%	4.85%	-	-
Horiz. %	64.93%	77.61%	99.63%	100.37%	81.34%	104.85%	100.00%	-
P/EPS	19.27	13.58	15.24	14.43	11.32	13.13	14.14	5.28%
YoY %	41.90%	-10.89%	5.61%	27.47%	-13.79%	-7.14%	-	-
Horiz. %	136.28%	96.04%	107.78%	102.05%	80.06%	92.86%	100.00%	-
EY	5.19	7.36	6.56	6.93	8.83	7.62	7.07	-5.01%
YoY %	-29.48%	12.20%	-5.34%	-21.52%	15.88%	7.78%	-	-
Horiz. %	73.41%	104.10%	92.79%	98.02%	124.89%	107.78%	100.00%	-
DY	0.14	6.15	0.11	0.08	0.00	0.00	0.00	-
YoY %	-97.72%	5,490.91%	37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	175.00%	7,687.50%	137.50%	100.00%	-	-	-	-
P/NAPS	1.70	1.78	2.00	2.54	2.14	2.46	2.35	-5.24%
YoY %	-4.49%	-11.00%	-21.26%	18.69%	-13.01%	4.68%	-	-
Horiz. %	72.34%	75.74%	85.11%	108.09%	91.06%	104.68%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	26/02/09	26/02/08	26/02/07	27/02/06	25/02/05	26/02/04	-
Price	2.12	2.37	2.65	3.55	3.44	5.00	3.55	-
P/RPS	1.73	2.02	2.51	2.65	2.64	3.09	2.61	-6.61%
YoY %	-14.36%	-19.52%	-5.28%	0.38%	-14.56%	18.39%	-	-
Horiz. %	66.28%	77.39%	96.17%	101.53%	101.15%	118.39%	100.00%	-
P/EPS	19.18	13.19	14.32	14.23	13.71	14.43	13.79	5.64%
YoY %	45.41%	-7.89%	0.63%	3.79%	-4.99%	4.64%	-	-
Horiz. %	139.09%	95.65%	103.84%	103.19%	99.42%	104.64%	100.00%	-
EY	5.21	7.58	6.98	7.03	7.29	6.93	7.25	-5.35%
YoY %	-31.27%	8.60%	-0.71%	-3.57%	5.19%	-4.41%	-	-
Horiz. %	71.86%	104.55%	96.28%	96.97%	100.55%	95.59%	100.00%	-
DY	0.14	6.33	0.11	0.08	0.00	0.00	0.00	-
YoY %	-97.79%	5,654.55%	37.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	175.00%	7,912.50%	137.50%	100.00%	-	-	-	-
P/NAPS	1.70	1.73	1.88	2.50	2.59	2.70	2.29	-4.83%
YoY %	-1.73%	-7.98%	-24.80%	-3.47%	-4.07%	17.90%	-	-
Horiz. %	74.24%	75.55%	82.10%	109.17%	113.10%	117.90%	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