[ENGKAH] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	32,968	46,708	48,417	43,120	36,140	36,460	30,905	1.08%
YoY %	-29.42%	-3.53%	12.28%	19.31%	-0.88%	17.97%	-	-
Horiz. %	106.68%	151.13%	156.66%	139.52%	116.94%	117.97%	100.00%	-
PBT	4,955	8,187	9,557	6,908	4,751	7,454	6,676	-4.84%
YoY %	-39.48%	-14.34%	38.35%	45.40%	-36.26%	11.65%	-	-
Horiz. %	74.22%	122.63%	143.15%	103.48%	71.17%	111.65%	100.00%	-
Tax	-913	-1,787	-1,765	-1,435	-1,255	-1,155	-1,169	-4.03%
YoY %	48.91%	-1.25%	-23.00%	-14.34%	-8.66%	1.20%	-	-
Horiz. %	78.10%	152.87%	150.98%	122.75%	107.36%	98.80%	100.00%	-
NP	4,042	6,400	7,792	5,473	3,496	6,299	5,507	-5.01%
YoY %	-36.84%	-17.86%	42.37%	56.55%	-44.50%	14.38%	-	-
Horiz. %	73.40%	116.22%	141.49%	99.38%	63.48%	114.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,070	6,400	7,792	5,473	3,496	6,299	5,507	-4.91%
YoY %	-36.41%	-17.86%	42.37%	56.55%	-44.50%	14.38%	-	-
Horiz. %	73.91%	116.22%	141.49%	99.38%	63.48%	114.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.43%	21.83%	18.47%	20.77%	26.42%	15.50%	17.51%	-
YoY %	-15.57%	18.19%	-11.07%	-21.39%	70.45%	-11.48%	-	-
Horiz. %	105.25%	124.67%	105.48%	118.62%	150.89%	88.52%	100.00%	-
Total Cost	28,926	40,308	40,625	37,647	32,644	30,161	25,398	2.18%
YoY %	-28.24%	-0.78%	7.91%	15.33%	8.23%	18.75%	-	-
Horiz. %	113.89%	158.71%	159.95%	148.23%	128.53%	118.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	74,254	75,439	77,919	80,394	78,582	90,868	91,065	-3.34%
YoY %	-1.57%	-3.18%	-3.08%	2.31%	-13.52%	-0.22%	-	-
Horiz. %	81.54%	82.84%	85.56%	88.28%	86.29%	99.78%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	7,005	6,183	6,184	4,638	6,187	61	61	120.30%
YoY %	13.29%	-0.02%	33.33%	-25.04%	10,042.62%	0.00%	-	-
Horiz. %	11,483.61%	10,136.07%	10,137.70%	7,603.28%	10,142.62%	100.00%	100.00%	-
Div Payout %	172.12%	96.62%	79.37%	84.75%	176.99%	0.98%	1.12%	-
YoY %	78.14%	21.73%	-6.35%	-52.12%	17,960.20%	-12.50%	-	-
Horiz. %	15,367.86%	8,626.79%	7,086.61%	7,566.96%	15,802.68%	87.50%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	74,254	75,439	77,919	80,394	78,582	90,868	91,065	-3.34%
YoY %	-1.57%	-3.18%	-3.08%	2.31%	-13.52%	-0.22%	-	-
Horiz. %	81.54%	82.84%	85.56%	88.28%	86.29%	99.78%	100.00%	-
NOSH	70,051	61,835	61,841	61,841	61,876	61,815	61,530	2.18%
YoY %	13.29%	-0.01%	0.00%	-0.06%	0.10%	0.46%	-	-
Horiz. %	113.85%	100.50%	100.51%	100.51%	100.56%	100.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	12.26%	13.70%	16.09%	12.69%	9.67%	17.28%	17.82%	-
YoY %	-10.51%	-14.85%	26.79%	31.23%	-44.04%	-3.03%	-	-
Horiz. %	68.80%	76.88%	90.29%	71.21%	54.26%	96.97%	100.00%	-
ROE	5.48%	8.48%	10.00%	6.81%	4.45%	6.93%	6.05%	-
YoY %	-35.38%	-15.20%	46.84%	53.03%	-35.79%	14.55%	-	-
Horiz. %	90.58%	140.17%	165.29%	112.56%	73.55%	114.55%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	47.06	75.54	78.29	69.73	58.41	58.98	50.23	-1.07%
YoY %	-37.70%	-3.51%	12.28%	19.38%	-0.97%	17.42%	-	-
Horiz. %	93.69%	150.39%	155.86%	138.82%	116.29%	117.42%	100.00%	-
EPS	5.81	10.35	12.60	8.85	5.65	10.19	8.95	-6.94%
YoY %	-43.86%	-17.86%	42.37%	56.64%	-44.55%	13.85%	-	-
Horiz. %	64.92%	115.64%	140.78%	98.88%	63.13%	113.85%	100.00%	-
DPS	10.00	10.00	10.00	7.50	10.00	0.10	0.10	115.29%
YoY %	0.00%	0.00%	33.33%	-25.00%	9,900.00%	0.00%	-	-
Horiz. %	10,000.00%	10,000.00%	10,000.00%	7,500.00%	10,000.00%	100.00%	100.00%	-
NAPS	1.06	1.22	1.26	1.30	1.27	1.47	1.48	-5.40%
YoY %	-13.11%	-3.17%	-3.08%	2.36%	-13.61%	-0.68%	-	-
Horiz. %	71.62%	82.43%	85.14%	87.84%	85.81%	99.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 61,870
RPS	22.80	32.30	33.49	29.82	25.00	25.22	21.37	1.08%
YoY %	-29.41%	-3.55%	12.31%	19.28%	-0.87%	18.02%	-	-
Horiz. %	106.69%	151.15%	156.72%	139.54%	116.99%	118.02%	100.00%	-
EPS	2.81	4.43	5.39	3.79	2.42	4.36	3.81	-4.94%
YoY %	-36.57%	-17.81%	42.22%	56.61%	-44.50%	14.44%	-	-
Horiz. %	73.75%	116.27%	141.47%	99.48%	63.52%	114.44%	100.00%	-
DPS	4.84	4.28	4.28	3.21	4.28	0.04	0.04	122.23%
YoY %	13.08%	0.00%	33.33%	-25.00%	10,600.00%	0.00%	-	-
Horiz. %	12,100.00%	10,700.00%	10,700.00%	8,025.00%	10,700.00%	100.00%	100.00%	-
NAPS	0.5136	0.5218	0.5389	0.556	0.5435	0.6285	0.6298	-3.33%
YoY %	-1.57%	-3.17%	-3.08%	2.30%	-13.52%	-0.21%	-	-
Horiz. %	81.55%	82.85%	85.57%	88.28%	86.30%	99.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.11	3.55	2.75	2.15	2.51	2.73	3.33	-
P/RPS	6.61	4.70	3.51	3.08	4.30	4.63	6.63	-0.05%
YoY %	40.64%	33.90%	13.96%	-28.37%	-7.13%	-30.17%	-	-
Horiz. %	99.70%	70.89%	52.94%	46.46%	64.86%	69.83%	100.00%	-
P/EPS	53.53	34.30	21.83	24.29	44.42	26.79	37.21	6.24%
YoY %	56.06%	57.12%	-10.13%	-45.32%	65.81%	-28.00%	-	-
Horiz. %	143.86%	92.18%	58.67%	65.28%	119.38%	72.00%	100.00%	-
EY	1.87	2.92	4.58	4.12	2.25	3.73	2.69	-5.87%
YoY %	-35.96%	-36.24%	11.17%	83.11%	-39.68%	38.66%	-	-
Horiz. %	69.52%	108.55%	170.26%	153.16%	83.64%	138.66%	100.00%	-
DY	3.22	2.82	3.64	3.49	3.98	0.04	0.03	117.84%
YoY %	14.18%	-22.53%	4.30%	-12.31%	9,850.00%	33.33%	-	-
Horiz. %	10,733.33%	9,400.00%	12,133.33%	11,633.33%	13,266.67%	133.33%	100.00%	-
P/NAPS	2.93	2.91	2.18	1.65	1.98	1.86	2.25	4.49%
YoY %	0.69%	33.49%	32.12%	-16.67%	6.45%	-17.33%	-	-
Horiz. %	130.22%	129.33%	96.89%	73.33%	88.00%	82.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	28/08/12	25/08/11	25/08/10	25/08/09	27/08/08	28/08/07	-
Price	3.05	3.41	2.62	2.09	2.38	2.56	3.18	-
P/RPS	6.48	4.51	3.35	3.00	4.07	4.34	6.33	0.39%
YoY %	43.68%	34.63%	11.67%	-26.29%	-6.22%	-31.44%	-	-
Horiz. %	102.37%	71.25%	52.92%	47.39%	64.30%	68.56%	100.00%	-
P/EPS	52.50	32.95	20.79	23.62	42.12	25.12	35.53	6.71%
YoY %	59.33%	58.49%	-11.98%	-43.92%	67.68%	-29.30%	-	-
Horiz. %	147.76%	92.74%	58.51%	66.48%	118.55%	70.70%	100.00%	-
EY	1.90	3.04	4.81	4.23	2.37	3.98	2.81	-6.30%
YoY %	-37.50%	-36.80%	13.71%	78.48%	-40.45%	41.64%	-	-
Horiz. %	67.62%	108.19%	171.17%	150.53%	84.34%	141.64%	100.00%	-
DY	3.28	2.93	3.82	3.59	4.20	0.04	0.03	118.51%
YoY %	11.95%	-23.30%	6.41%	-14.52%	10,400.00%	33.33%	-	-
Horiz. %	10,933.33%	9,766.67%	12,733.33%	11,966.67%	14,000.00%	133.33%	100.00%	-
P/NAPS	2.88	2.80	2.08	1.61	1.87	1.74	2.15	4.98%
YoY %	2.86%	34.62%	29.19%	-13.90%	7.47%	-19.07%	-	-
Horiz. %	133.95%	130.23%	96.74%	74.88%	86.98%	80.93%	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