[ENGKAH] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	62,744	70,560	93,874	102,718	82,546	71,787	70,759	-1.98%
YoY %	-11.08%	-24.84%	-8.61%	24.44%	14.99%	1.45%	-	-
Horiz. %	88.67%	99.72%	132.67%	145.17%	116.66%	101.45%	100.00%	-
PBT	8,367	12,770	14,700	18,661	11,427	10,929	14,677	-8.93%
YoY %	-34.48%	-13.13%	-21.23%	63.31%	4.56%	-25.54%	-	-
Horiz. %	57.01%	87.01%	100.16%	127.14%	77.86%	74.46%	100.00%	-
Tax	-1,662	-2,132	-3,275	-4,166	-2,618	-1,943	-2,470	-6.38%
YoY %	22.05%	34.90%	21.39%	-59.13%	-34.74%	21.34%	-	-
Horiz. %	67.29%	86.32%	132.59%	168.66%	105.99%	78.66%	100.00%	-
NP	6,705	10,638	11,425	14,495	8,809	8,986	12,207	-9.49%
YoY %	-36.97%	-6.89%	-21.18%	64.55%	-1.97%	-26.39%	-	-
Horiz. %	54.93%	87.15%	93.59%	118.74%	72.16%	73.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,690	10,631	11,425	14,504	8,808	8,441	12,207	-9.53%
YoY %	-37.07%	-6.95%	-21.23%	64.67%	4.35%	-30.85%	-	-
Horiz. %	54.80%	87.09%	93.59%	118.82%	72.16%	69.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.86%	16.70%	22.28%	22.32%	22.91%	17.78%	16.83%	-
YoY %	18.92%	-25.04%	-0.18%	-2.58%	28.85%	5.64%	-	-
Horiz. %	118.00%	99.23%	132.38%	132.62%	136.13%	105.64%	100.00%	-
Total Cost	56,039	59,922	82,449	88,223	73,737	62,801	58,552	-0.72%
YoY %	-6.48%	-27.32%	-6.54%	19.65%	17.41%	7.26%	-	-
Horiz. %	95.71%	102.34%	140.81%	150.67%	125.93%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,987	74,781	75,402	77,890	80,431	78,476	90,863	-4.25%
YoY %	-6.41%	-0.82%	-3.19%	-3.16%	2.49%	-13.63%	-	-
Horiz. %	77.02%	82.30%	82.98%	85.72%	88.52%	86.37%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	9,440	15,627	9,272	8,501	7,732	6,210	3,214	19.66%
YoY %	-39.59%	68.54%	9.07%	9.95%	24.51%	93.22%	-	-
Horiz. %	293.71%	486.22%	288.49%	264.50%	240.57%	193.22%	100.00%	-
Div Payout %	141.11%	147.00%	81.16%	58.61%	87.79%	73.57%	26.33%	-
YoY %	-4.01%	81.12%	38.47%	-33.24%	19.33%	179.42%	-	-
Horiz. %	535.93%	558.30%	308.24%	222.60%	333.42%	279.42%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	69,987	74,781	75,402	77,890	80,431	78,476	90,863	-4.25%
YoY %	-6.41%	-0.82%	-3.19%	-3.16%	2.49%	-13.63%	-	-
Horiz. %	77.02%	82.30%	82.98%	85.72%	88.52%	86.37%	100.00%	-
NOSH	70,694	70,548	61,805	61,818	61,870	61,792	61,812	2.26%
YoY %	0.21%	14.15%	-0.02%	-0.08%	0.13%	-0.03%	-	-
Horiz. %	114.37%	114.13%	99.99%	100.01%	100.09%	99.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	10.69%	15.08%	12.17%	14.11%	10.67%	12.52%	17.25%	-
YoY %	-29.11%	23.91%	-13.75%	32.24%	-14.78%	-27.42%	-	-
Horiz. %	61.97%	87.42%	70.55%	81.80%	61.86%	72.58%	100.00%	-
ROE	9.56%	14.22%	15.15%	18.62%	10.95%	10.76%	13.43%	-
YoY %	-32.77%	-6.14%	-18.64%	70.05%	1.77%	-19.88%	-	-
Horiz. %	71.18%	105.88%	112.81%	138.64%	81.53%	80.12%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	88.75	100.02	151.89	166.16	133.42	116.17	114.47	-4.15%
YoY %	-11.27%	-34.15%	-8.59%	24.54%	14.85%	1.49%	-	-
Horiz. %	77.53%	87.38%	132.69%	145.16%	116.55%	101.49%	100.00%	-
EPS	9.46	15.07	18.49	23.46	14.24	13.66	19.75	-11.54%
YoY %	-37.23%	-18.50%	-21.18%	64.75%	4.25%	-30.84%	-	-
Horiz. %	47.90%	76.30%	93.62%	118.78%	72.10%	69.16%	100.00%	-
DPS	13.51	22.15	15.00	13.75	12.51	10.05	5.20	17.24%
YoY %	-39.01%	47.67%	9.09%	9.91%	24.48%	93.27%	-	-
Horiz. %	259.81%	425.96%	288.46%	264.42%	240.58%	193.27%	100.00%	-
NAPS	0.99	1.06	1.22	1.26	1.30	1.27	1.47	-6.37%
YoY %	-6.60%	-13.11%	-3.17%	-3.08%	2.36%	-13.61%	-	-
Horiz. %	67.35%	72.11%	82.99%	85.71%	88.44%	86.39%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,818
RPS	53.12	59.73	79.47	86.96	69.88	60.77	59.90	-1.98%
YoY %	-11.07%	-24.84%	-8.61%	24.44%	14.99%	1.45%	-	-
Horiz. %	88.68%	99.72%	132.67%	145.18%	116.66%	101.45%	100.00%	-
EPS	5.66	9.00	9.67	12.28	7.46	7.15	10.33	-9.53%
YoY %	-37.11%	-6.93%	-21.25%	64.61%	4.34%	-30.78%	-	-
Horiz. %	54.79%	87.12%	93.61%	118.88%	72.22%	69.22%	100.00%	-
DPS	7.99	13.23	7.85	7.20	6.55	5.26	2.72	19.66%
YoY %	-39.61%	68.54%	9.03%	9.92%	24.52%	93.38%	-	-
Horiz. %	293.75%	486.40%	288.60%	264.71%	240.81%	193.38%	100.00%	-
NAPS	0.5925	0.6331	0.6383	0.6594	0.6809	0.6644	0.7692	-4.25%
YoY %	-6.41%	-0.81%	-3.20%	-3.16%	2.48%	-13.62%	-	-
Horiz. %	77.03%	82.31%	82.98%	85.73%	88.52%	86.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.56	3.11	3.55	2.75	2.15	2.51	2.73	-
P/RPS	2.88	3.11	2.34	1.66	1.61	2.16	2.38	3.22%
YoY %	-7.40%	32.91%	40.96%	3.11%	-25.46%	-9.24%	-	-
Horiz. %	121.01%	130.67%	98.32%	69.75%	67.65%	90.76%	100.00%	-
P/EPS	27.05	20.64	19.20	11.72	15.10	18.37	13.82	11.83%
YoY %	31.06%	7.50%	63.82%	-22.38%	-17.80%	32.92%	-	-
Horiz. %	195.73%	149.35%	138.93%	84.80%	109.26%	132.92%	100.00%	-
EY	3.70	4.85	5.21	8.53	6.62	5.44	7.23	-10.55%
YoY %	-23.71%	-6.91%	-38.92%	28.85%	21.69%	-24.76%	-	-
Horiz. %	51.18%	67.08%	72.06%	117.98%	91.56%	75.24%	100.00%	-
DY	5.28	7.12	4.23	5.00	5.82	4.00	1.90	18.56%
YoY %	-25.84%	68.32%	-15.40%	-14.09%	45.50%	110.53%	-	-
Horiz. %	277.89%	374.74%	222.63%	263.16%	306.32%	210.53%	100.00%	-
P/NAPS	2.59	2.93	2.91	2.18	1.65	1.98	1.86	5.67%
YoY %	-11.60%	0.69%	33.49%	32.12%	-16.67%	6.45%	-	-
Horiz. %	139.25%	157.53%	156.45%	117.20%	88.71%	106.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	27/08/13	28/08/12	25/08/11	25/08/10	25/08/09	27/08/08	-
Price	2.23	3.05	3.41	2.62	2.09	2.38	2.56	-
P/RPS	2.51	3.05	2.25	1.58	1.57	2.05	2.24	1.91%
YoY %	-17.70%	35.56%	42.41%	0.64%	-23.41%	-8.48%	-	-
Horiz. %	112.05%	136.16%	100.45%	70.54%	70.09%	91.52%	100.00%	-
P/EPS	23.56	20.24	18.45	11.17	14.68	17.42	12.96	10.46%
YoY %	16.40%	9.70%	65.17%	-23.91%	-15.73%	34.41%	-	-
Horiz. %	181.79%	156.17%	142.36%	86.19%	113.27%	134.41%	100.00%	-
EY	4.24	4.94	5.42	8.96	6.81	5.74	7.71	-9.48%
YoY %	-14.17%	-8.86%	-39.51%	31.57%	18.64%	-25.55%	-	-
Horiz. %	54.99%	64.07%	70.30%	116.21%	88.33%	74.45%	100.00%	-
DY	6.06	7.26	4.40	5.25	5.99	4.22	2.03	19.98%
YoY %	-16.53%	65.00%	-16.19%	-12.35%	41.94%	107.88%	-	-
Horiz. %	298.52%	357.64%	216.75%	258.62%	295.07%	207.88%	100.00%	-
P/NAPS	2.25	2.88	2.80	2.08	1.61	1.87	1.74	4.37%
YoY %	-21.88%	2.86%	34.62%	29.19%	-13.90%	7.47%	-	-
Horiz. %	129.31%	165.52%	160.92%	119.54%	92.53%	107.47%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

956

HLIND

HONG LEONG INDUSTRIES BHD

942

GENTING

GENTING BHD

389

JCY

JCY INTERNATIONAL BERHAD

311

YTLPOWR

YTL POWER INTERNATIONAL BHD

299

SALCON

SALCON BHD

263

SAPNRG

SAPURA ENERGY BERHAD

255

MAYBANK

MALAYAN BANKING BHD

252

ARMADA

BUMI ARMADA BERHAD

235

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More