[ENGKAH] YoY Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	13,871	12,517	14,150	14,899	15,566	15,686	22,920	-8.02%
YoY %	10.82%	-11.54%	-5.03%	-4.28%	-0.77%	-31.56%	-	-
Horiz. %	60.52%	54.61%	61.74%	65.00%	67.91%	68.44%	100.00%	-
PBT	421	-11	847	1,352	1,652	2,384	4,211	-31.86%
YoY %	3,927.27%	-101.30%	-37.35%	-18.16%	-30.70%	-43.39%	-	-
Horiz. %	10.00%	-0.26%	20.11%	32.11%	39.23%	56.61%	100.00%	-
Tax	-118	-147	-157	-362	-125	-227	-719	-25.99%
YoY %	19.73%	6.37%	56.63%	-189.60%	44.93%	68.43%	-	-
Horiz. %	16.41%	20.45%	21.84%	50.35%	17.39%	31.57%	100.00%	-
NP	303	-158	690	990	1,527	2,157	3,492	-33.45%
YoY %	291.77%	-122.90%	-30.30%	-35.17%	-29.21%	-38.23%	-	-
Horiz. %	8.68%	-4.52%	19.76%	28.35%	43.73%	61.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	379	-186	826	990	1,527	2,187	3,492	-30.92%
YoY %	303.76%	-122.52%	-16.57%	-35.17%	-30.18%	-37.37%	-	-
Horiz. %	10.85%	-5.33%	23.65%	28.35%	43.73%	62.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.03%	-	18.54%	26.78%	7.57%	9.52%	17.07%	-
YoY %	0.00%	-	-30.77%	253.76%	-20.48%	-44.23%	-	-
Horiz. %	164.21%	-	108.61%	156.88%	44.35%	55.77%	100.00%	-
Total Cost	13,568	12,675	13,460	13,909	14,039	13,529	19,428	-5.80%
YoY %	7.05%	-5.83%	-3.23%	-0.93%	3.77%	-30.36%	-	-
Horiz. %	69.84%	65.24%	69.28%	71.59%	72.26%	69.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,049	70,049	85,971	70,714	69,987	74,781	75,402	-1.21%
YoY %	0.00%	-18.52%	21.58%	1.04%	-6.41%	-0.82%	-	-
Horiz. %	92.90%	92.90%	114.02%	93.78%	92.82%	99.18%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	21	-	842	707	706	3,527	3,090	-56.46%
YoY %	0.00%	-	19.09%	0.14%	-79.98%	14.14%	-	-
Horiz. %	0.68%	-	27.25%	22.88%	22.85%	114.14%	100.00%	-
Div Payout %	5.60%	-	102.04%	71.43%	46.30%	161.29%	88.50%	-
YoY %	0.00%	-	42.85%	54.28%	-71.29%	82.25%	-	-
Horiz. %	6.33%	-	115.30%	80.71%	52.32%	182.25%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	70,049	70,049	85,971	70,714	69,987	74,781	75,402	-1.21%
YoY %	0.00%	-18.52%	21.58%	1.04%	-6.41%	-0.82%	-	-
Horiz. %	92.90%	92.90%	114.02%	93.78%	92.82%	99.18%	100.00%	-
NOSH	70,757	70,757	84,285	70,714	70,694	70,548	61,805	2.27%
YoY %	0.00%	-16.05%	19.19%	0.03%	0.21%	14.15%	-	-
Horiz. %	114.48%	114.48%	136.37%	114.41%	114.38%	114.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	2.18%	-1.26%	4.88%	6.64%	9.81%	13.75%	15.24%	-
YoY %	273.02%	-125.82%	-26.51%	-32.31%	-28.65%	-9.78%	-	-
Horiz. %	14.30%	-8.27%	32.02%	43.57%	64.37%	90.22%	100.00%	-
ROE	0.54%	-0.27%	0.96%	1.40%	2.18%	2.92%	4.63%	-
YoY %	300.00%	-128.12%	-31.43%	-35.78%	-25.34%	-36.93%	-	-
Horiz. %	11.66%	-5.83%	20.73%	30.24%	47.08%	63.07%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	19.60	17.69	16.79	21.07	22.02	22.23	37.08	-10.07%
YoY %	10.80%	5.36%	-20.31%	-4.31%	-0.94%	-40.05%	-	-
Horiz. %	52.86%	47.71%	45.28%	56.82%	59.39%	59.95%	100.00%	-
EPS	0.43	-0.22	0.98	1.40	2.16	3.10	5.65	-34.88%
YoY %	295.45%	-122.45%	-30.00%	-35.19%	-30.32%	-45.13%	-	-
Horiz. %	7.61%	-3.89%	17.35%	24.78%	38.23%	54.87%	100.00%	-
DPS	0.03	0.00	1.00	1.00	1.00	5.00	5.00	-57.35%
YoY %	0.00%	0.00%	0.00%	0.00%	-80.00%	0.00%	-	-
Horiz. %	0.60%	0.00%	20.00%	20.00%	20.00%	100.00%	100.00%	-
NAPS	0.99	0.99	1.02	1.00	0.99	1.06	1.22	-3.42%
YoY %	0.00%	-2.94%	2.00%	1.01%	-6.60%	-13.11%	-	-
Horiz. %	81.15%	81.15%	83.61%	81.97%	81.15%	86.89%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 70,714
RPS	11.74	10.60	11.98	12.61	13.18	13.28	19.40	-8.02%
YoY %	10.75%	-11.52%	-5.00%	-4.32%	-0.75%	-31.55%	-	-
Horiz. %	60.52%	54.64%	61.75%	65.00%	67.94%	68.45%	100.00%	-
EPS	0.32	-0.16	0.70	0.84	1.29	1.85	2.96	-30.96%
YoY %	300.00%	-122.86%	-16.67%	-34.88%	-30.27%	-37.50%	-	-
Horiz. %	10.81%	-5.41%	23.65%	28.38%	43.58%	62.50%	100.00%	-
DPS	0.02	0.00	0.71	0.60	0.60	2.99	2.62	-55.61%
YoY %	0.00%	0.00%	18.33%	0.00%	-79.93%	14.12%	-	-
Horiz. %	0.76%	0.00%	27.10%	22.90%	22.90%	114.12%	100.00%	-
NAPS	0.593	0.593	0.7278	0.5987	0.5925	0.6331	0.6383	-1.21%
YoY %	0.00%	-18.52%	21.56%	1.05%	-6.41%	-0.81%	-	-
Horiz. %	92.90%	92.90%	114.02%	93.80%	92.82%	99.19%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.28	1.61	2.03	2.01	2.56	3.11	3.55	-
P/RPS	6.53	9.10	12.09	9.54	11.63	13.99	9.57	-6.16%
YoY %	-28.24%	-24.73%	26.73%	-17.97%	-16.87%	46.19%	-	-
Horiz. %	68.23%	95.09%	126.33%	99.69%	121.53%	146.19%	100.00%	-
P/EPS	238.97	-612.47	207.14	143.57	118.52	100.32	62.83	24.92%
YoY %	139.02%	-395.68%	44.28%	21.14%	18.14%	59.67%	-	-
Horiz. %	380.34%	-974.81%	329.68%	228.51%	188.64%	159.67%	100.00%	-
EY	0.42	-0.16	0.48	0.70	0.84	1.00	1.59	-19.89%
YoY %	362.50%	-133.33%	-31.43%	-16.67%	-16.00%	-37.11%	-	-
Horiz. %	26.42%	-10.06%	30.19%	44.03%	52.83%	62.89%	100.00%	-
DY	0.02	0.00	0.49	0.50	0.39	1.61	1.41	-50.78%
YoY %	0.00%	0.00%	-2.00%	28.21%	-75.78%	14.18%	-	-
Horiz. %	1.42%	0.00%	34.75%	35.46%	27.66%	114.18%	100.00%	-
P/NAPS	1.29	1.63	1.99	2.01	2.59	2.93	2.91	-12.67%
YoY %	-20.86%	-18.09%	-1.00%	-22.39%	-11.60%	0.69%	-	-
Horiz. %	44.33%	56.01%	68.38%	69.07%	89.00%	100.69%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	18/08/17	25/08/16	21/08/15	26/08/14	27/08/13	28/08/12	-
Price	1.02	1.48	2.02	1.99	2.23	3.05	3.41	-
P/RPS	5.20	8.37	12.03	9.45	10.13	13.72	9.20	-9.06%
YoY %	-37.87%	-30.42%	27.30%	-6.71%	-26.17%	49.13%	-	-
Horiz. %	56.52%	90.98%	130.76%	102.72%	110.11%	149.13%	100.00%	-
P/EPS	190.43	-563.01	206.12	142.14	103.24	98.39	60.35	21.09%
YoY %	133.82%	-373.15%	45.01%	37.68%	4.93%	63.03%	-	-
Horiz. %	315.54%	-932.91%	341.54%	235.53%	171.07%	163.03%	100.00%	-
EY	0.53	-0.18	0.49	0.70	0.97	1.02	1.66	-17.32%
YoY %	394.44%	-136.73%	-30.00%	-27.84%	-4.90%	-38.55%	-	-
Horiz. %	31.93%	-10.84%	29.52%	42.17%	58.43%	61.45%	100.00%	-
DY	0.03	0.00	0.50	0.50	0.45	1.64	1.47	-47.70%
YoY %	0.00%	0.00%	0.00%	11.11%	-72.56%	11.56%	-	-
Horiz. %	2.04%	0.00%	34.01%	34.01%	30.61%	111.56%	100.00%	-
P/NAPS	1.03	1.49	1.98	1.99	2.25	2.88	2.80	-15.34%
YoY %	-30.87%	-24.75%	-0.50%	-11.56%	-21.88%	2.86%	-	-
Horiz. %	36.79%	53.21%	70.71%	71.07%	80.36%	102.86%	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