[ENGKAH] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Cumulative Result
Revenue	46,477	48,343	67,691	70,539	69,621	56,591	52,771	-2.09%
YoY %	-3.86%	-28.58%	-4.04%	1.32%	23.02%	7.24%	-	-
Horiz. %	88.07%	91.61%	128.27%	133.67%	131.93%	107.24%	100.00%	-
PBT	5,250	7,121	12,740	13,508	11,726	7,761	10,860	-11.40%
YoY %	-26.27%	-44.11%	-5.69%	15.20%	51.09%	-28.54%	-	-
Horiz. %	48.34%	65.57%	117.31%	124.38%	107.97%	71.46%	100.00%	-
Tax	-1,084	-1,413	-2,506	-2,751	-2,744	-2,072	-1,842	-8.45%
YoY %	23.28%	43.62%	8.91%	-0.26%	-32.43%	-12.49%	-	-
Horiz. %	58.85%	76.71%	136.05%	149.35%	148.97%	112.49%	100.00%	-
NP	4,166	5,708	10,234	10,757	8,982	5,689	9,018	-12.07%
YoY %	-27.01%	-44.23%	-4.86%	19.76%	57.88%	-36.92%	-	-
Horiz. %	46.20%	63.30%	113.48%	119.28%	99.60%	63.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,166	5,708	10,234	10,757	8,993	5,689	9,018	-12.07%
YoY %	-27.01%	-44.23%	-4.86%	19.62%	58.08%	-36.92%	-	-
Horiz. %	46.20%	63.30%	113.48%	119.28%	99.72%	63.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.65%	19.84%	19.67%	20.37%	23.40%	26.70%	16.96%	-
YoY %	4.08%	0.86%	-3.44%	-12.95%	-12.36%	57.43%	-	-
Horiz. %	121.76%	116.98%	115.98%	120.11%	137.97%	157.43%	100.00%	-
Total Cost	42,311	42,635	57,457	59,782	60,639	50,902	43,753	-0.55%
YoY %	-0.76%	-25.80%	-3.89%	-1.41%	19.13%	16.34%	-	-
Horiz. %	96.70%	97.44%	131.32%	136.64%	138.59%	116.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,730	71,610	79,257	77,895	79,841	78,532	87,151	-3.41%
YoY %	-1.23%	-9.65%	1.75%	-2.44%	1.67%	-9.89%	-	-
Horiz. %	81.16%	82.17%	90.94%	89.38%	91.61%	90.11%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	2,121	10,428	10,428	9,273	6,962	6,183	92	68.66%
YoY %	-79.66%	0.00%	12.46%	33.19%	12.60%	6,620.65%	-	-
Horiz. %	2,305.43%	11,334.78%	11,334.78%	10,079.35%	7,567.39%	6,720.65%	100.00%	-
Div Payout %	50.93%	182.70%	101.90%	86.21%	77.43%	108.70%	1.03%	-
YoY %	-72.12%	79.29%	18.20%	11.34%	-28.77%	10,453.40%	-	-
Horiz. %	4,944.66%	17,737.86%	9,893.20%	8,369.90%	7,517.48%	10,553.40%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	70,730	71,610	79,257	77,895	79,841	78,532	87,151	-3.41%
YoY %	-1.23%	-9.65%	1.75%	-2.44%	1.67%	-9.89%	-	-
Horiz. %	81.16%	82.17%	90.94%	89.38%	91.61%	90.11%	100.00%	-
NOSH	70,730	69,524	69,524	61,821	61,892	61,836	61,809	2.27%
YoY %	1.73%	0.00%	12.46%	-0.11%	0.09%	0.04%	-	-
Horiz. %	114.43%	112.48%	112.48%	100.02%	100.13%	100.04%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	8.96%	11.81%	15.12%	15.25%	12.90%	10.05%	17.09%	-
YoY %	-24.13%	-21.89%	-0.85%	18.22%	28.36%	-41.19%	-	-
Horiz. %	52.43%	69.10%	88.47%	89.23%	75.48%	58.81%	100.00%	-
ROE	5.89%	7.97%	12.91%	13.81%	11.26%	7.24%	10.35%	-
YoY %	-26.10%	-38.26%	-6.52%	22.65%	55.52%	-30.05%	-	-
Horiz. %	56.91%	77.00%	124.73%	133.43%	108.79%	69.95%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	65.71	69.53	97.36	114.10	112.49	91.52	85.38	-4.26%
YoY %	-5.49%	-28.58%	-14.67%	1.43%	22.91%	7.19%	-	-
Horiz. %	76.96%	81.44%	114.03%	133.64%	131.75%	107.19%	100.00%	-
EPS	5.89	8.21	14.72	17.40	14.53	9.20	14.59	-14.02%
YoY %	-28.26%	-44.23%	-15.40%	19.75%	57.93%	-36.94%	-	-
Horiz. %	40.37%	56.27%	100.89%	119.26%	99.59%	63.06%	100.00%	-
DPS	3.00	15.00	15.00	15.00	11.25	10.00	0.15	64.71%
YoY %	-80.00%	0.00%	0.00%	33.33%	12.50%	6,566.67%	-	-
Horiz. %	2,000.00%	10,000.00%	10,000.00%	10,000.00%	7,500.00%	6,666.67%	100.00%	-
NAPS	1.00	1.03	1.14	1.26	1.29	1.27	1.41	-5.56%
YoY %	-2.91%	-9.65%	-9.52%	-2.33%	1.57%	-9.93%	-	-
Horiz. %	70.92%	73.05%	80.85%	89.36%	91.49%	90.07%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,770
RPS	39.35	40.93	57.31	59.72	58.94	47.91	44.67	-2.09%
YoY %	-3.86%	-28.58%	-4.04%	1.32%	23.02%	7.25%	-	-
Horiz. %	88.09%	91.63%	128.30%	133.69%	131.95%	107.25%	100.00%	-
EPS	3.53	4.83	8.66	9.11	7.61	4.82	7.63	-12.05%
YoY %	-26.92%	-44.23%	-4.94%	19.71%	57.88%	-36.83%	-	-
Horiz. %	46.26%	63.30%	113.50%	119.40%	99.74%	63.17%	100.00%	-
DPS	1.80	8.83	8.83	7.85	5.89	5.23	0.08	67.98%
YoY %	-79.61%	0.00%	12.48%	33.28%	12.62%	6,437.50%	-	-
Horiz. %	2,250.00%	11,037.50%	11,037.50%	9,812.50%	7,362.50%	6,537.50%	100.00%	-
NAPS	0.5988	0.6062	0.671	0.6594	0.6759	0.6648	0.7378	-3.41%
YoY %	-1.22%	-9.66%	1.76%	-2.44%	1.67%	-9.89%	-	-
Horiz. %	81.16%	82.16%	90.95%	89.37%	91.61%	90.11%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.24	2.68	3.56	2.69	2.45	2.43	2.54	-
P/RPS	3.41	3.85	3.66	2.36	2.18	2.66	2.98	2.27%
YoY %	-11.43%	5.19%	55.08%	8.26%	-18.05%	-10.74%	-	-
Horiz. %	114.43%	129.19%	122.82%	79.19%	73.15%	89.26%	100.00%	-
P/EPS	38.03	32.64	24.18	15.46	16.86	26.41	17.41	13.90%
YoY %	16.51%	34.99%	56.40%	-8.30%	-36.16%	51.69%	-	-
Horiz. %	218.44%	187.48%	138.89%	88.80%	96.84%	151.69%	100.00%	-
EY	2.63	3.06	4.13	6.47	5.93	3.79	5.74	-12.19%
YoY %	-14.05%	-25.91%	-36.17%	9.11%	56.46%	-33.97%	-	-
Horiz. %	45.82%	53.31%	71.95%	112.72%	103.31%	66.03%	100.00%	-
DY	1.34	5.60	4.21	5.58	4.59	4.12	0.06	67.77%
YoY %	-76.07%	33.02%	-24.55%	21.57%	11.41%	6,766.67%	-	-
Horiz. %	2,233.33%	9,333.33%	7,016.67%	9,300.00%	7,650.00%	6,866.67%	100.00%	-
P/NAPS	2.24	2.60	3.12	2.13	1.90	1.91	1.80	3.71%
YoY %	-13.85%	-16.67%	46.48%	12.11%	-0.52%	6.11%	-	-
Horiz. %	124.44%	144.44%	173.33%	118.33%	105.56%	106.11%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	26/11/13	22/11/12	29/11/11	26/11/10	24/11/09	27/11/08	-
Price	2.22	2.73	3.50	2.88	2.41	2.09	2.45	-
P/RPS	3.38	3.93	3.59	2.52	2.14	2.28	2.87	2.76%
YoY %	-13.99%	9.47%	42.46%	17.76%	-6.14%	-20.56%	-	-
Horiz. %	117.77%	136.93%	125.09%	87.80%	74.56%	79.44%	100.00%	-
P/EPS	37.69	33.25	23.78	16.55	16.59	22.72	16.79	14.42%
YoY %	13.35%	39.82%	43.69%	-0.24%	-26.98%	35.32%	-	-
Horiz. %	224.48%	198.03%	141.63%	98.57%	98.81%	135.32%	100.00%	-
EY	2.65	3.01	4.21	6.04	6.03	4.40	5.96	-12.63%
YoY %	-11.96%	-28.50%	-30.30%	0.17%	37.05%	-26.17%	-	-
Horiz. %	44.46%	50.50%	70.64%	101.34%	101.17%	73.83%	100.00%	-
DY	1.35	5.49	4.29	5.21	4.67	4.78	0.06	67.98%
YoY %	-75.41%	27.97%	-17.66%	11.56%	-2.30%	7,866.67%	-	-
Horiz. %	2,250.00%	9,150.00%	7,150.00%	8,683.33%	7,783.33%	7,966.67%	100.00%	-
P/NAPS	2.22	2.65	3.07	2.29	1.87	1.65	1.74	4.14%
YoY %	-16.23%	-13.68%	34.06%	22.46%	13.33%	-5.17%	-	-
Horiz. %	127.59%	152.30%	176.44%	131.61%	107.47%	94.83%	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