[ENGKAH] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[ENGKAH] ENG KAH CORPORATION BHD

Announcement Date

24-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -16.95%

YoY- -56.79%

Quarter Report

ENGKAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	50,918	53,418	57,278	57,524	60,722	61,081	63,185	-3.53%
YoY %	-4.68%	-6.74%	-0.43%	-5.27%	-0.59%	-3.33%	-	-
Horiz. %	80.59%	84.54%	90.65%	91.04%	96.10%	96.67%	100.00%	-
PBT	2,058	1,180	9,278	2,176	3,835	5,239	7,879	-20.03%
YoY %	74.41%	-87.28%	326.38%	-43.26%	-26.80%	-33.51%	-	-
Horiz. %	26.12%	14.98%	117.76%	27.62%	48.67%	66.49%	100.00%	-
Tax	-471	-319	-1,492	-1,077	-965	-647	-1,591	-18.34%
YoY %	-47.65%	78.62%	-38.53%	-11.61%	-49.15%	59.33%	-	-
Horiz. %	29.60%	20.05%	93.78%	67.69%	60.65%	40.67%	100.00%	-
NP	1,587	861	7,786	1,099	2,870	4,592	6,288	-20.48%
YoY %	84.32%	-88.94%	608.46%	-61.71%	-37.50%	-26.97%	-	-
Horiz. %	25.24%	13.69%	123.82%	17.48%	45.64%	73.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,763	851	7,522	1,205	2,789	4,613	6,289	-19.08%
YoY %	107.17%	-88.69%	524.23%	-56.79%	-39.54%	-26.65%	-	-
Horiz. %	28.03%	13.53%	119.61%	19.16%	44.35%	73.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.89%	27.03%	16.08%	49.49%	25.16%	12.35%	20.19%	-
YoY %	-15.32%	68.10%	-67.51%	96.70%	103.72%	-38.83%	-	-
Horiz. %	113.37%	133.88%	79.64%	245.12%	124.62%	61.17%	100.00%	-
Total Cost	49,331	52,557	49,492	56,425	57,852	56,489	56,897	-2.34%
YoY %	-6.14%	6.19%	-12.29%	-2.47%	2.41%	-0.72%	-	-
Horiz. %	86.70%	92.37%	86.99%	99.17%	101.68%	99.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,880	71,465	72,172	67,927	69,341	64,516	70,564	0.53%
YoY %	1.98%	-0.98%	6.25%	-2.04%	7.48%	-8.57%	-	-
Horiz. %	103.28%	101.28%	102.28%	96.26%	98.27%	91.43%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	21	2,143	2,122	4,198	4,556	6,675	-
YoY %	-	-99.02%	0.99%	-49.45%	-7.86%	-31.75%	-	-
Horiz. %	-	0.31%	32.10%	31.79%	62.89%	68.25%	100.00%	-
Div Payout %	-	2.49%	28.50%	176.16%	150.53%	98.77%	106.14%	-
YoY %	-	-91.26%	-83.82%	17.03%	52.40%	-6.94%	-	-
Horiz. %	-	2.35%	26.85%	165.97%	141.82%	93.06%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	72,880	71,465	72,172	67,927	69,341	64,516	70,564	0.53%
YoY %	1.98%	-0.98%	6.25%	-2.04%	7.48%	-8.57%	-	-
Horiz. %	103.28%	101.28%	102.28%	96.26%	98.27%	91.43%	100.00%	-
NOSH	70,757	70,757	70,757	70,757	70,757	64,516	70,564	0.04%
YoY %	0.00%	0.00%	0.00%	0.00%	9.67%	-8.57%	-	-
Horiz. %	100.27%	100.27%	100.27%	100.27%	100.27%	91.43%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	3.12%	1.61%	13.59%	1.91%	4.73%	7.52%	9.95%	-
YoY %	93.79%	-88.15%	611.52%	-59.62%	-37.10%	-24.42%	-	-
Horiz. %	31.36%	16.18%	136.58%	19.20%	47.54%	75.58%	100.00%	-
ROE	2.42%	1.19%	10.42%	1.77%	4.02%	7.15%	8.91%	-
YoY %	103.36%	-88.58%	488.70%	-55.97%	-43.78%	-19.75%	-	-
Horiz. %	27.16%	13.36%	116.95%	19.87%	45.12%	80.25%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	71.96	75.49	80.95	81.30	85.82	94.68	89.54	-3.57%
YoY %	-4.68%	-6.74%	-0.43%	-5.27%	-9.36%	5.74%	-	-
Horiz. %	80.37%	84.31%	90.41%	90.80%	95.85%	105.74%	100.00%	-
EPS	2.49	1.20	10.63	1.70	3.94	7.15	8.91	-19.12%
YoY %	107.50%	-88.71%	525.29%	-56.85%	-44.90%	-19.75%	-	-
Horiz. %	27.95%	13.47%	119.30%	19.08%	44.22%	80.25%	100.00%	-
DPS	0.00	0.03	3.03	3.00	5.93	7.06	9.51	-
YoY %	0.00%	-99.01%	1.00%	-49.41%	-16.01%	-25.76%	-	-
Horiz. %	0.00%	0.32%	31.86%	31.55%	62.36%	74.24%	100.00%	-
NAPS	1.03	1.01	1.02	0.96	0.98	1.00	1.00	0.49%
YoY %	1.98%	-0.98%	6.25%	-2.04%	-2.00%	0.00%	-	-
Horiz. %	103.00%	101.00%	102.00%	96.00%	98.00%	100.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 70,757
RPS	35.22	36.94	39.61	39.78	42.00	42.24	43.70	-3.52%
YoY %	-4.66%	-6.74%	-0.43%	-5.29%	-0.57%	-3.34%	-	-
Horiz. %	80.59%	84.53%	90.64%	91.03%	96.11%	96.66%	100.00%	-
EPS	1.22	0.59	5.20	0.83	1.93	3.19	4.35	-19.07%
YoY %	106.78%	-88.65%	526.51%	-56.99%	-39.50%	-26.67%	-	-
Horiz. %	28.05%	13.56%	119.54%	19.08%	44.37%	73.33%	100.00%	-
DPS	0.00	0.01	1.48	1.47	2.90	3.15	4.62	-
YoY %	0.00%	-99.32%	0.68%	-49.31%	-7.94%	-31.82%	-	-
Horiz. %	0.00%	0.22%	32.03%	31.82%	62.77%	68.18%	100.00%	-
NAPS	0.5041	0.4943	0.4992	0.4698	0.4796	0.4462	0.488	0.54%
YoY %	1.98%	-0.98%	6.26%	-2.04%	7.49%	-8.57%	-	-
Horiz. %	103.30%	101.29%	102.30%	96.27%	98.28%	91.43%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.845	0.95	1.08	1.40	2.00	1.99	2.24	-
P/RPS	1.17	1.26	1.33	1.72	2.33	2.10	2.50	-11.87%
YoY %	-7.14%	-5.26%	-22.67%	-26.18%	10.95%	-16.00%	-	-
Horiz. %	46.80%	50.40%	53.20%	68.80%	93.20%	84.00%	100.00%	-
P/EPS	33.91	78.99	10.16	82.21	50.74	27.83	25.13	5.11%
YoY %	-57.07%	677.46%	-87.64%	62.02%	82.32%	10.74%	-	-
Horiz. %	134.94%	314.33%	40.43%	327.14%	201.91%	110.74%	100.00%	-
EY	2.95	1.27	9.84	1.22	1.97	3.59	3.98	-4.86%
YoY %	132.28%	-87.09%	706.56%	-38.07%	-45.13%	-9.80%	-	-
Horiz. %	74.12%	31.91%	247.24%	30.65%	49.50%	90.20%	100.00%	-
DY	0.00	0.03	2.81	2.14	2.97	3.55	4.25	-
YoY %	0.00%	-98.93%	31.31%	-27.95%	-16.34%	-16.47%	-	-
Horiz. %	0.00%	0.71%	66.12%	50.35%	69.88%	83.53%	100.00%	-
P/NAPS	0.82	0.94	1.06	1.46	2.04	1.99	2.24	-15.40%
YoY %	-12.77%	-11.32%	-27.40%	-28.43%	2.51%	-11.16%	-	-
Horiz. %	36.61%	41.96%	47.32%	65.18%	91.07%	88.84%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	26/11/19	27/11/18	24/11/17	24/11/16	27/11/15	26/11/14	-
Price	1.06	0.84	0.975	1.30	1.68	1.86	2.22	-
P/RPS	1.47	1.11	1.20	1.60	1.96	1.96	2.48	-8.34%
YoY %	32.43%	-7.50%	-25.00%	-18.37%	0.00%	-20.97%	-	-
Horiz. %	59.27%	44.76%	48.39%	64.52%	79.03%	79.03%	100.00%	-
P/EPS	42.54	69.84	9.17	76.34	42.62	26.01	24.91	9.32%
YoY %	-39.09%	661.61%	-87.99%	79.12%	63.86%	4.42%	-	-
Horiz. %	170.77%	280.37%	36.81%	306.46%	171.10%	104.42%	100.00%	-
EY	2.35	1.43	10.90	1.31	2.35	3.84	4.01	-8.51%
YoY %	64.34%	-86.88%	732.06%	-44.26%	-38.80%	-4.24%	-	-
Horiz. %	58.60%	35.66%	271.82%	32.67%	58.60%	95.76%	100.00%	-
DY	0.00	0.04	3.11	2.31	3.53	3.80	4.28	-
YoY %	0.00%	-98.71%	34.63%	-34.56%	-7.11%	-11.21%	-	-
Horiz. %	0.00%	0.93%	72.66%	53.97%	82.48%	88.79%	100.00%	-
P/NAPS	1.03	0.83	0.96	1.35	1.71	1.86	2.22	-12.00%
YoY %	24.10%	-13.54%	-28.89%	-21.05%	-8.06%	-16.22%	-	-
Horiz. %	46.40%	37.39%	43.24%	60.81%	77.03%	83.78%	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