[ENGKAH] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[ENGKAH] ENG KAH CORPORATION BHD

Announcement Date

27-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 50.42%

YoY- -27.03%

Quarter Report

ENGKAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Cumulative Result
Revenue	41,028	40,609	45,430	43,300	46,477	48,343	67,691	-8.00%
YoY %	1.03%	-10.61%	4.92%	-6.84%	-3.86%	-28.58%	-	-
Horiz. %	60.61%	59.99%	67.11%	63.97%	68.66%	71.42%	100.00%	-
PBT	8,214	1,193	3,127	4,367	5,250	7,121	12,740	-7.05%
YoY %	588.52%	-61.85%	-28.39%	-16.82%	-26.27%	-44.11%	-	-
Horiz. %	64.47%	9.36%	24.54%	34.28%	41.21%	55.89%	100.00%	-
Tax	-1,163	-536	-743	-1,247	-1,084	-1,413	-2,506	-12.00%
YoY %	-116.98%	27.86%	40.42%	-15.04%	23.28%	43.62%	-	-
Horiz. %	46.41%	21.39%	29.65%	49.76%	43.26%	56.38%	100.00%	-
NP	7,051	657	2,384	3,120	4,166	5,708	10,234	-6.01%
YoY %	973.21%	-72.44%	-23.59%	-25.11%	-27.01%	-44.23%	-	-
Horiz. %	68.90%	6.42%	23.29%	30.49%	40.71%	55.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,918	713	2,409	3,040	4,166	5,708	10,234	-6.31%
YoY %	870.27%	-70.40%	-20.76%	-27.03%	-27.01%	-44.23%	-	-
Horiz. %	67.60%	6.97%	23.54%	29.70%	40.71%	55.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.16%	44.93%	23.76%	28.56%	20.65%	19.84%	19.67%	-
YoY %	-68.48%	89.10%	-16.81%	38.31%	4.08%	0.86%	-	-
Horiz. %	71.99%	228.42%	120.79%	145.20%	104.98%	100.86%	100.00%	-
Total Cost	33,977	39,952	43,046	40,180	42,311	42,635	57,457	-8.37%
YoY %	-14.96%	-7.19%	7.13%	-5.04%	-0.76%	-25.80%	-	-
Horiz. %	59.13%	69.53%	74.92%	69.93%	73.64%	74.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,172	67,927	69,341	68,934	70,730	71,610	79,257	-1.54%
YoY %	6.25%	-2.04%	0.59%	-2.54%	-1.23%	-9.65%	-	-
Horiz. %	91.06%	85.70%	87.49%	86.98%	89.24%	90.35%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	21	-	2,122	2,068	2,121	10,428	10,428	-64.44%
YoY %	0.00%	-	2.61%	-2.50%	-79.66%	0.00%	-	-
Horiz. %	0.20%	-	20.35%	19.83%	20.34%	100.00%	100.00%	-
Div Payout %	0.31%	-	88.12%	68.03%	50.93%	182.70%	101.90%	-
YoY %	0.00%	-	29.53%	33.58%	-72.12%	79.29%	-	-
Horiz. %	0.30%	-	86.48%	66.76%	49.98%	179.29%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	72,172	67,927	69,341	68,934	70,730	71,610	79,257	-1.54%
YoY %	6.25%	-2.04%	0.59%	-2.54%	-1.23%	-9.65%	-	-
Horiz. %	91.06%	85.70%	87.49%	86.98%	89.24%	90.35%	100.00%	-
NOSH	70,757	70,757	70,757	68,934	70,730	69,524	69,524	0.29%
YoY %	0.00%	0.00%	2.64%	-2.54%	1.73%	0.00%	-	-
Horiz. %	101.77%	101.77%	101.77%	99.15%	101.73%	100.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	17.19%	1.62%	5.25%	7.21%	8.96%	11.81%	15.12%	-
YoY %	961.11%	-69.14%	-27.18%	-19.53%	-24.13%	-21.89%	-	-
Horiz. %	113.69%	10.71%	34.72%	47.69%	59.26%	78.11%	100.00%	-
ROE	9.59%	1.05%	3.47%	4.41%	5.89%	7.97%	12.91%	-
YoY %	813.33%	-69.74%	-21.32%	-25.13%	-26.10%	-38.26%	-	-
Horiz. %	74.28%	8.13%	26.88%	34.16%	45.62%	61.74%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	57.98	57.39	64.21	62.81	65.71	69.53	97.36	-8.27%
YoY %	1.03%	-10.62%	2.23%	-4.41%	-5.49%	-28.58%	-	-
Horiz. %	59.55%	58.95%	65.95%	64.51%	67.49%	71.42%	100.00%	-
EPS	9.97	0.93	3.37	4.41	5.89	8.21	14.72	-6.28%
YoY %	972.04%	-72.40%	-23.58%	-25.13%	-28.26%	-44.23%	-	-
Horiz. %	67.73%	6.32%	22.89%	29.96%	40.01%	55.77%	100.00%	-
DPS	0.03	0.00	3.00	3.00	3.00	15.00	15.00	-64.48%
YoY %	0.00%	0.00%	0.00%	0.00%	-80.00%	0.00%	-	-
Horiz. %	0.20%	0.00%	20.00%	20.00%	20.00%	100.00%	100.00%	-
NAPS	1.02	0.96	0.98	1.00	1.00	1.03	1.14	-1.83%
YoY %	6.25%	-2.04%	-2.00%	0.00%	-2.91%	-9.65%	-	-
Horiz. %	89.47%	84.21%	85.96%	87.72%	87.72%	90.35%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 64,516
RPS	34.73	34.38	38.46	36.66	39.35	40.93	57.31	-8.00%
YoY %	1.02%	-10.61%	4.91%	-6.84%	-3.86%	-28.58%	-	-
Horiz. %	60.60%	59.99%	67.11%	63.97%	68.66%	71.42%	100.00%	-
EPS	5.86	0.60	2.04	2.57	3.53	4.83	8.66	-6.29%
YoY %	876.67%	-70.59%	-20.62%	-27.20%	-26.92%	-44.23%	-	-
Horiz. %	67.67%	6.93%	23.56%	29.68%	40.76%	55.77%	100.00%	-
DPS	0.02	0.00	1.80	1.75	1.80	8.83	8.83	-63.74%
YoY %	0.00%	0.00%	2.86%	-2.78%	-79.61%	0.00%	-	-
Horiz. %	0.23%	0.00%	20.39%	19.82%	20.39%	100.00%	100.00%	-
NAPS	0.611	0.5751	0.587	0.5836	0.5988	0.6062	0.671	-1.54%
YoY %	6.24%	-2.03%	0.58%	-2.54%	-1.22%	-9.66%	-	-
Horiz. %	91.06%	85.71%	87.48%	86.97%	89.24%	90.34%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.08	1.40	2.00	1.99	2.24	2.68	3.56	-
P/RPS	1.86	2.44	3.11	3.17	3.41	3.85	3.66	-10.66%
YoY %	-23.77%	-21.54%	-1.89%	-7.04%	-11.43%	5.19%	-	-
Horiz. %	50.82%	66.67%	84.97%	86.61%	93.17%	105.19%	100.00%	-
P/EPS	11.05	138.93	58.74	45.12	38.03	32.64	24.18	-12.23%
YoY %	-92.05%	136.52%	30.19%	18.64%	16.51%	34.99%	-	-
Horiz. %	45.70%	574.57%	242.93%	186.60%	157.28%	134.99%	100.00%	-
EY	9.05	0.72	1.70	2.22	2.63	3.06	4.13	13.96%
YoY %	1,156.94%	-57.65%	-23.42%	-15.59%	-14.05%	-25.91%	-	-
Horiz. %	219.13%	17.43%	41.16%	53.75%	63.68%	74.09%	100.00%	-
DY	0.03	0.00	1.50	1.51	1.34	5.60	4.21	-56.11%
YoY %	0.00%	0.00%	-0.66%	12.69%	-76.07%	33.02%	-	-
Horiz. %	0.71%	0.00%	35.63%	35.87%	31.83%	133.02%	100.00%	-
P/NAPS	1.06	1.46	2.04	1.99	2.24	2.60	3.12	-16.46%
YoY %	-27.40%	-28.43%	2.51%	-11.16%	-13.85%	-16.67%	-	-
Horiz. %	33.97%	46.79%	65.38%	63.78%	71.79%	83.33%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	24/11/17	24/11/16	27/11/15	26/11/14	26/11/13	22/11/12	-
Price	0.975	1.30	1.68	1.86	2.22	2.73	3.50	-
P/RPS	1.68	2.27	2.62	2.96	3.38	3.93	3.59	-11.88%
YoY %	-25.99%	-13.36%	-11.49%	-12.43%	-13.99%	9.47%	-	-
Horiz. %	46.80%	63.23%	72.98%	82.45%	94.15%	109.47%	100.00%	-
P/EPS	9.97	129.01	49.34	42.18	37.69	33.25	23.78	-13.48%
YoY %	-92.27%	161.47%	16.97%	11.91%	13.35%	39.82%	-	-
Horiz. %	41.93%	542.51%	207.49%	177.38%	158.49%	139.82%	100.00%	-
EY	10.03	0.78	2.03	2.37	2.65	3.01	4.21	15.56%
YoY %	1,185.90%	-61.58%	-14.35%	-10.57%	-11.96%	-28.50%	-	-
Horiz. %	238.24%	18.53%	48.22%	56.29%	62.95%	71.50%	100.00%	-
DY	0.03	0.00	1.79	1.61	1.35	5.49	4.29	-56.25%
YoY %	0.00%	0.00%	11.18%	19.26%	-75.41%	27.97%	-	-
Horiz. %	0.70%	0.00%	41.72%	37.53%	31.47%	127.97%	100.00%	-
P/NAPS	0.96	1.35	1.71	1.86	2.22	2.65	3.07	-17.60%
YoY %	-28.89%	-21.05%	-8.06%	-16.22%	-16.23%	-13.68%	-	-
Horiz. %	31.27%	43.97%	55.70%	60.59%	72.31%	86.32%	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