[ENGKAH] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Annualized Quarter Result
Revenue	96,834	86,240	72,280	72,920	61,810	75,842	68,346	5.97%
YoY %	12.28%	19.31%	-0.88%	17.97%	-18.50%	10.97%	-	-
Horiz. %	141.68%	126.18%	105.76%	106.69%	90.44%	110.97%	100.00%	-
PBT	19,114	13,816	9,502	14,908	13,352	18,160	17,518	1.46%
YoY %	38.35%	45.40%	-36.26%	11.65%	-26.48%	3.66%	-	-
Horiz. %	109.11%	78.87%	54.24%	85.10%	76.22%	103.66%	100.00%	-
Tax	-3,530	-2,870	-2,510	-2,310	-2,338	-4,270	-4,342	-3.39%
YoY %	-23.00%	-14.34%	-8.66%	1.20%	45.25%	1.66%	-	-
Horiz. %	81.30%	66.10%	57.81%	53.20%	53.85%	98.34%	100.00%	-
NP	15,584	10,946	6,992	12,598	11,014	13,890	13,176	2.83%
YoY %	42.37%	56.55%	-44.50%	14.38%	-20.71%	5.42%	-	-
Horiz. %	118.28%	83.08%	53.07%	95.61%	83.59%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,584	10,946	6,992	12,598	11,014	13,890	13,176	2.83%
YoY %	42.37%	56.55%	-44.50%	14.38%	-20.71%	5.42%	-	-
Horiz. %	118.28%	83.08%	53.07%	95.61%	83.59%	105.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.47%	20.77%	26.42%	15.50%	17.51%	23.51%	24.79%	-
YoY %	-11.07%	-21.39%	70.45%	-11.48%	-25.52%	-5.16%	-	-
Horiz. %	74.51%	83.78%	106.58%	62.53%	70.63%	94.84%	100.00%	-
Total Cost	81,250	75,294	65,288	60,322	50,796	61,952	55,170	6.66%
YoY %	7.91%	15.33%	8.23%	18.75%	-18.01%	12.29%	-	-
Horiz. %	147.27%	136.48%	118.34%	109.34%	92.07%	112.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,919	80,394	78,582	90,868	91,065	85,823	81,064	-0.65%
YoY %	-3.08%	2.31%	-13.52%	-0.22%	6.11%	5.87%	-	-
Horiz. %	96.12%	99.17%	96.94%	112.09%	112.34%	105.87%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	12,368	9,276	12,375	123	123	-	-	-
YoY %	33.33%	-25.04%	9,960.98%	0.00%	0.00%	-	-	-
Horiz. %	10,055.28%	7,541.46%	10,060.98%	100.00%	100.00%	-	-	-
Div Payout %	79.37%	84.75%	176.99%	0.98%	1.12%	-	-	-
YoY %	-6.35%	-52.12%	17,960.20%	-12.50%	0.00%	-	-	-
Horiz. %	7,086.61%	7,566.96%	15,802.68%	87.50%	100.00%	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	77,919	80,394	78,582	90,868	91,065	85,823	81,064	-0.65%
YoY %	-3.08%	2.31%	-13.52%	-0.22%	6.11%	5.87%	-	-
Horiz. %	96.12%	99.17%	96.94%	112.09%	112.34%	105.87%	100.00%	-
NOSH	61,841	61,841	61,876	61,815	61,530	60,867	60,495	0.36%
YoY %	0.00%	-0.06%	0.10%	0.46%	1.09%	0.61%	-	-
Horiz. %	102.22%	102.22%	102.28%	102.18%	101.71%	100.61%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	16.09%	12.69%	9.67%	17.28%	17.82%	18.31%	19.28%	-
YoY %	26.79%	31.23%	-44.04%	-3.03%	-2.68%	-5.03%	-	-
Horiz. %	83.45%	65.82%	50.16%	89.63%	92.43%	94.97%	100.00%	-
ROE	20.00%	13.62%	8.90%	13.86%	12.09%	16.18%	16.25%	-
YoY %	46.84%	53.03%	-35.79%	14.64%	-25.28%	-0.43%	-	-
Horiz. %	123.08%	83.82%	54.77%	85.29%	74.40%	99.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	156.58	139.45	116.81	117.96	100.45	124.60	112.98	5.58%
YoY %	12.28%	19.38%	-0.97%	17.43%	-19.38%	10.29%	-	-
Horiz. %	138.59%	123.43%	103.39%	104.41%	88.91%	110.29%	100.00%	-
EPS	25.20	17.70	11.30	20.38	17.90	22.82	21.78	2.45%
YoY %	42.37%	56.64%	-44.55%	13.85%	-21.56%	4.78%	-	-
Horiz. %	115.70%	81.27%	51.88%	93.57%	82.19%	104.78%	100.00%	-
DPS	20.00	15.00	20.00	0.20	0.20	0.00	0.00	-
YoY %	33.33%	-25.00%	9,900.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	10,000.00%	7,500.00%	10,000.00%	100.00%	100.00%	-	-	-
NAPS	1.26	1.30	1.27	1.47	1.48	1.41	1.34	-1.02%
YoY %	-3.08%	2.36%	-13.61%	-0.68%	4.96%	5.22%	-	-
Horiz. %	94.03%	97.01%	94.78%	109.70%	110.45%	105.22%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 61,812
RPS	66.97	59.65	49.99	50.43	42.75	52.45	47.27	5.97%
YoY %	12.27%	19.32%	-0.87%	17.96%	-18.49%	10.96%	-	-
Horiz. %	141.68%	126.19%	105.75%	106.69%	90.44%	110.96%	100.00%	-
EPS	10.78	7.57	4.84	8.71	7.62	9.61	9.11	2.84%
YoY %	42.40%	56.40%	-44.43%	14.30%	-20.71%	5.49%	-	-
Horiz. %	118.33%	83.10%	53.13%	95.61%	83.64%	105.49%	100.00%	-
DPS	8.55	6.42	8.56	0.09	0.09	0.00	0.00	-
YoY %	33.18%	-25.00%	9,411.11%	0.00%	0.00%	0.00%	-	-
Horiz. %	9,500.00%	7,133.33%	9,511.11%	100.00%	100.00%	-	-	-
NAPS	0.5389	0.556	0.5435	0.6285	0.6298	0.5936	0.5607	-0.65%
YoY %	-3.08%	2.30%	-13.52%	-0.21%	6.10%	5.87%	-	-
Horiz. %	96.11%	99.16%	96.93%	112.09%	112.32%	105.87%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	2.75	2.15	2.51	2.73	3.33	3.24	3.09	-
P/RPS	1.76	1.54	2.15	2.31	3.31	2.60	2.74	-7.10%
YoY %	14.29%	-28.37%	-6.93%	-30.21%	27.31%	-5.11%	-	-
Horiz. %	64.23%	56.20%	78.47%	84.31%	120.80%	94.89%	100.00%	-
P/EPS	10.91	12.15	22.21	13.40	18.60	14.20	14.19	-4.28%
YoY %	-10.21%	-45.29%	65.75%	-27.96%	30.99%	0.07%	-	-
Horiz. %	76.89%	85.62%	156.52%	94.43%	131.08%	100.07%	100.00%	-
EY	9.16	8.23	4.50	7.47	5.38	7.04	7.05	4.45%
YoY %	11.30%	82.89%	-39.76%	38.85%	-23.58%	-0.14%	-	-
Horiz. %	129.93%	116.74%	63.83%	105.96%	76.31%	99.86%	100.00%	-
DY	7.27	6.98	7.97	0.07	0.06	0.00	0.00	-
YoY %	4.15%	-12.42%	11,285.71%	16.67%	0.00%	0.00%	-	-
Horiz. %	12,116.67%	11,633.33%	13,283.33%	116.67%	100.00%	-	-	-
P/NAPS	2.18	1.65	1.98	1.86	2.25	2.30	2.31	-0.96%
YoY %	32.12%	-16.67%	6.45%	-17.33%	-2.17%	-0.43%	-	-
Horiz. %	94.37%	71.43%	85.71%	80.52%	97.40%	99.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	25/08/10	25/08/09	27/08/08	28/08/07	29/08/06	26/08/05	-
Price	2.62	2.09	2.38	2.56	3.18	3.09	2.98	-
P/RPS	1.67	1.50	2.04	2.17	3.17	2.48	2.64	-7.34%
YoY %	11.33%	-26.47%	-5.99%	-31.55%	27.82%	-6.06%	-	-
Horiz. %	63.26%	56.82%	77.27%	82.20%	120.08%	93.94%	100.00%	-
P/EPS	10.40	11.81	21.06	12.56	17.77	13.54	13.68	-4.46%
YoY %	-11.94%	-43.92%	67.68%	-29.32%	31.24%	-1.02%	-	-
Horiz. %	76.02%	86.33%	153.95%	91.81%	129.90%	98.98%	100.00%	-
EY	9.62	8.47	4.75	7.96	5.63	7.39	7.31	4.68%
YoY %	13.58%	78.32%	-40.33%	41.39%	-23.82%	1.09%	-	-
Horiz. %	131.60%	115.87%	64.98%	108.89%	77.02%	101.09%	100.00%	-
DY	7.63	7.18	8.40	0.08	0.06	0.00	0.00	-
YoY %	6.27%	-14.52%	10,400.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	12,716.67%	11,966.67%	14,000.00%	133.33%	100.00%	-	-	-
P/NAPS	2.08	1.61	1.87	1.74	2.15	2.19	2.22	-1.07%
YoY %	29.19%	-13.90%	7.47%	-19.07%	-1.83%	-1.35%	-	-
Horiz. %	93.69%	72.52%	84.23%	78.38%	96.85%	98.65%	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