[ENGKAH] YoY TTM 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
TTM Result
Revenue	102,718	82,546	71,787	70,759	74,661	82,729	71,297	6.27%
YoY %	24.44%	14.99%	1.45%	-5.23%	-9.75%	16.03%	-	-
Horiz. %	144.07%	115.78%	100.69%	99.25%	104.72%	116.03%	100.00%	-
PBT	18,661	11,427	10,929	14,677	16,383	20,578	18,991	-0.29%
YoY %	63.31%	4.56%	-25.54%	-10.41%	-20.39%	8.36%	-	-
Horiz. %	98.26%	60.17%	57.55%	77.28%	86.27%	108.36%	100.00%	-
Tax	-4,166	-2,618	-1,943	-2,470	-2,594	-5,015	-3,946	0.90%
YoY %	-59.13%	-34.74%	21.34%	4.78%	48.28%	-27.09%	-	-
Horiz. %	105.58%	66.35%	49.24%	62.60%	65.74%	127.09%	100.00%	-
NP	14,495	8,809	8,986	12,207	13,789	15,563	15,045	-0.61%
YoY %	64.55%	-1.97%	-26.39%	-11.47%	-11.40%	3.44%	-	-
Horiz. %	96.34%	58.55%	59.73%	81.14%	91.65%	103.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,504	8,808	8,441	12,207	13,789	15,563	15,045	-0.60%
YoY %	64.67%	4.35%	-30.85%	-11.47%	-11.40%	3.44%	-	-
Horiz. %	96.40%	58.54%	56.11%	81.14%	91.65%	103.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	22.91%	17.78%	16.83%	15.83%	24.37%	20.78%	-
YoY %	-2.58%	28.85%	5.64%	6.32%	-35.04%	17.28%	-	-
Horiz. %	107.41%	110.25%	85.56%	80.99%	76.18%	117.28%	100.00%	-
Total Cost	88,223	73,737	62,801	58,552	60,872	67,166	56,252	7.78%
YoY %	19.65%	17.41%	7.26%	-3.81%	-9.37%	19.40%	-	-
Horiz. %	156.84%	131.08%	111.64%	104.09%	108.21%	119.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,890	80,431	78,476	90,863	91,480	85,864	81,091	-0.66%
YoY %	-3.16%	2.49%	-13.63%	-0.67%	6.54%	5.89%	-	-
Horiz. %	96.05%	99.19%	96.78%	112.05%	112.81%	105.89%	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	8,501	7,732	6,210	3,214	30	3,041	-	-
YoY %	9.95%	24.51%	93.22%	10,613.33%	-99.01%	0.00%	-	-
Horiz. %	279.55%	254.26%	204.21%	105.69%	0.99%	100.00%	-	-
Div Payout %	58.61%	87.79%	73.57%	26.33%	0.22%	19.54%	-	-
YoY %	-33.24%	19.33%	179.42%	11,868.18%	-98.87%	0.00%	-	-
Horiz. %	299.95%	449.28%	376.51%	134.75%	1.13%	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	77,890	80,431	78,476	90,863	91,480	85,864	81,091	-0.66%
YoY %	-3.16%	2.49%	-13.63%	-0.67%	6.54%	5.89%	-	-
Horiz. %	96.05%	99.19%	96.78%	112.05%	112.81%	105.89%	100.00%	-
NOSH	61,818	61,870	61,792	61,812	61,811	60,897	60,516	0.35%
YoY %	-0.08%	0.13%	-0.03%	0.00%	1.50%	0.63%	-	-
Horiz. %	102.15%	102.24%	102.11%	102.14%	102.14%	100.63%	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	14.11%	10.67%	12.52%	17.25%	18.47%	18.81%	21.10%	-
YoY %	32.24%	-14.78%	-27.42%	-6.61%	-1.81%	-10.85%	-	-
Horiz. %	66.87%	50.57%	59.34%	81.75%	87.54%	89.15%	100.00%	-
ROE	18.62%	10.95%	10.76%	13.43%	15.07%	18.13%	18.55%	-
YoY %	70.05%	1.77%	-19.88%	-10.88%	-16.88%	-2.26%	-	-
Horiz. %	100.38%	59.03%	58.01%	72.40%	81.24%	97.74%	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	166.16	133.42	116.17	114.47	120.79	135.85	117.81	5.89%
YoY %	24.54%	14.85%	1.49%	-5.23%	-11.09%	15.31%	-	-
Horiz. %	141.04%	113.25%	98.61%	97.16%	102.53%	115.31%	100.00%	-
EPS	23.46	14.24	13.66	19.75	22.31	25.56	24.86	-0.96%
YoY %	64.75%	4.25%	-30.84%	-11.47%	-12.72%	2.82%	-	-
Horiz. %	94.37%	57.28%	54.95%	79.44%	89.74%	102.82%	100.00%	-
DPS	13.75	12.51	10.05	5.20	0.05	5.00	0.00	-
YoY %	9.91%	24.48%	93.27%	10,300.00%	-99.00%	0.00%	-	-
Horiz. %	275.00%	250.20%	201.00%	104.00%	1.00%	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	71.04	57.09	49.65	48.94	51.64	57.22	49.31	6.27%
YoY %	24.44%	14.98%	1.45%	-5.23%	-9.75%	16.04%	-	-
Horiz. %	144.07%	115.78%	100.69%	99.25%	104.73%	116.04%	100.00%	-
EPS	10.03	6.09	5.84	8.44	9.54	10.76	10.41	-0.61%
YoY %	64.70%	4.28%	-30.81%	-11.53%	-11.34%	3.36%	-	-
Horiz. %	96.35%	58.50%	56.10%	81.08%	91.64%	103.36%	100.00%	-
DPS	5.88	5.35	4.30	2.22	0.02	2.10	0.00	-
YoY %	9.91%	24.42%	93.69%	11,000.00%	-99.05%	0.00%	-	-
Horiz. %	280.00%	254.76%	204.76%	105.71%	0.95%	100.00%	-	-
NAPS	0.5387	0.5563	0.5428	0.6284	0.6327	0.5939	0.5608	-0.66%
YoY %	-3.16%	2.49%	-13.62%	-0.68%	6.53%	5.90%	-	-
Horiz. %	96.06%	99.20%	96.79%	112.05%	112.82%	105.90%	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	1.66	1.61	2.16	2.38	2.76	2.38	2.62	-7.32%
YoY %	3.11%	-25.46%	-9.24%	-13.77%	15.97%	-9.16%	-	-
Horiz. %	63.36%	61.45%	82.44%	90.84%	105.34%	90.84%	100.00%	-
P/EPS	11.72	15.10	18.37	13.82	14.93	12.68	12.43	-0.97%
YoY %	-22.38%	-17.80%	32.92%	-7.43%	17.74%	2.01%	-	-
Horiz. %	94.29%	121.48%	147.79%	111.18%	120.11%	102.01%	100.00%	-
EY	8.53	6.62	5.44	7.23	6.70	7.89	8.05	0.96%
YoY %	28.85%	21.69%	-24.76%	7.91%	-15.08%	-1.99%	-	-
Horiz. %	105.96%	82.24%	67.58%	89.81%	83.23%	98.01%	100.00%	-
DY	5.00	5.82	4.00	1.90	0.02	1.54	0.00	-
YoY %	-14.09%	45.50%	110.53%	9,400.00%	-98.70%	0.00%	-	-
Horiz. %	324.68%	377.92%	259.74%	123.38%	1.30%	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	1.58	1.57	2.05	2.24	2.63	2.27	2.53	-7.54%
YoY %	0.64%	-23.41%	-8.48%	-14.83%	15.86%	-10.28%	-	-
Horiz. %	62.45%	62.06%	81.03%	88.54%	103.95%	89.72%	100.00%	-
P/EPS	11.17	14.68	17.42	12.96	14.25	12.09	11.99	-1.17%
YoY %	-23.91%	-15.73%	34.41%	-9.05%	17.87%	0.83%	-	-
Horiz. %	93.16%	122.44%	145.29%	108.09%	118.85%	100.83%	100.00%	-
EY	8.96	6.81	5.74	7.71	7.02	8.27	8.34	1.20%
YoY %	31.57%	18.64%	-25.55%	9.83%	-15.11%	-0.84%	-	-
Horiz. %	107.43%	81.65%	68.82%	92.45%	84.17%	99.16%	100.00%	-
DY	5.25	5.99	4.22	2.03	0.02	1.62	0.00	-
YoY %	-12.35%	41.94%	107.88%	10,050.00%	-98.77%	0.00%	-	-
Horiz. %	324.07%	369.75%	260.49%	125.31%	1.23%	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