[ENGKAH] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	77,794	94,069	103,641	78,097	71,926	67,150	77,642	0.03%
YoY %	-17.30%	-9.24%	32.71%	8.58%	7.11%	-13.51%	-	-
Horiz. %	100.20%	121.16%	133.49%	100.59%	92.64%	86.49%	100.00%	-
PBT	14,597	15,466	17,843	9,943	12,230	14,246	17,655	-3.11%
YoY %	-5.62%	-13.32%	79.45%	-18.70%	-14.15%	-19.31%	-	-
Horiz. %	82.68%	87.60%	101.06%	56.32%	69.27%	80.69%	100.00%	-
Tax	-2,624	-3,133	-4,209	-2,708	-1,525	-2,515	-3,408	-4.25%
YoY %	16.25%	25.56%	-55.43%	-77.57%	39.36%	26.20%	-	-
Horiz. %	77.00%	91.93%	123.50%	79.46%	44.75%	73.80%	100.00%	-
NP	11,973	12,333	13,634	7,235	10,705	11,731	14,247	-2.85%
YoY %	-2.92%	-9.54%	88.45%	-32.41%	-8.75%	-17.66%	-	-
Horiz. %	84.04%	86.57%	95.70%	50.78%	75.14%	82.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,966	12,333	13,643	7,234	10,160	11,731	14,247	-2.86%
YoY %	-2.98%	-9.60%	88.60%	-28.80%	-13.39%	-17.66%	-	-
Horiz. %	83.99%	86.57%	95.76%	50.78%	71.31%	82.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.98%	20.26%	23.59%	27.24%	12.47%	17.65%	19.30%	-
YoY %	-11.25%	-14.12%	-13.40%	118.44%	-29.35%	-8.55%	-	-
Horiz. %	93.16%	104.97%	122.23%	141.14%	64.61%	91.45%	100.00%	-
Total Cost	65,821	81,736	90,007	70,862	61,221	55,419	63,395	0.62%
YoY %	-19.47%	-9.19%	27.02%	15.75%	10.47%	-12.58%	-	-
Horiz. %	103.83%	128.93%	141.98%	111.78%	96.57%	87.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,105	79,815	81,051	79,090	85,810	89,639	90,120	-2.56%
YoY %	-3.40%	-1.52%	2.48%	-7.83%	-4.27%	-0.53%	-	-
Horiz. %	85.56%	88.57%	89.94%	87.76%	95.22%	99.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	15,190	9,273	7,730	8,501	6,211	185	-	-
YoY %	63.81%	19.96%	-9.07%	36.87%	3,257.30%	0.00%	-	-
Horiz. %	8,210.81%	5,012.43%	4,178.38%	4,595.14%	3,357.30%	100.00%	-	-
Div Payout %	126.94%	75.19%	56.66%	117.52%	61.13%	1.58%	-	-
YoY %	68.83%	32.70%	-51.79%	92.25%	3,768.99%	0.00%	-	-
Horiz. %	8,034.18%	4,758.86%	3,586.08%	7,437.97%	3,868.99%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	77,105	79,815	81,051	79,090	85,810	89,639	90,120	-2.56%
YoY %	-3.40%	-1.52%	2.48%	-7.83%	-4.27%	-0.53%	-	-
Horiz. %	85.56%	88.57%	89.94%	87.76%	95.22%	99.47%	100.00%	-
NOSH	67,047	61,872	61,871	61,789	61,733	61,820	61,306	1.50%
YoY %	8.36%	0.00%	0.13%	0.09%	-0.14%	0.84%	-	-
Horiz. %	109.36%	100.92%	100.92%	100.79%	100.70%	100.84%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	15.39%	13.11%	13.16%	9.26%	14.88%	17.47%	18.35%	-
YoY %	17.39%	-0.38%	42.12%	-37.77%	-14.83%	-4.80%	-	-
Horiz. %	83.87%	71.44%	71.72%	50.46%	81.09%	95.20%	100.00%	-
ROE	15.52%	15.45%	16.83%	9.15%	11.84%	13.09%	15.81%	-
YoY %	0.45%	-8.20%	83.93%	-22.72%	-9.55%	-17.20%	-	-
Horiz. %	98.17%	97.72%	106.45%	57.87%	74.89%	82.80%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	116.03	152.04	167.51	126.39	116.51	108.62	126.65	-1.44%
YoY %	-23.68%	-9.24%	32.53%	8.48%	7.26%	-14.24%	-	-
Horiz. %	91.61%	120.05%	132.26%	99.79%	91.99%	85.76%	100.00%	-
EPS	17.85	19.93	22.05	11.71	16.46	18.98	23.24	-4.29%
YoY %	-10.44%	-9.61%	88.30%	-28.86%	-13.28%	-18.33%	-	-
Horiz. %	76.81%	85.76%	94.88%	50.39%	70.83%	81.67%	100.00%	-
DPS	22.66	15.00	12.50	13.76	10.05	0.30	0.00	-
YoY %	51.07%	20.00%	-9.16%	36.92%	3,250.00%	0.00%	-	-
Horiz. %	7,553.33%	5,000.00%	4,166.67%	4,586.67%	3,350.00%	100.00%	-	-
NAPS	1.15	1.29	1.31	1.28	1.39	1.45	1.47	-4.00%
YoY %	-10.85%	-1.53%	2.34%	-7.91%	-4.14%	-1.36%	-	-
Horiz. %	78.23%	87.76%	89.12%	87.07%	94.56%	98.64%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 61,789
RPS	65.86	79.64	87.74	66.12	60.89	56.85	65.73	0.03%
YoY %	-17.30%	-9.23%	32.70%	8.59%	7.11%	-13.51%	-	-
Horiz. %	100.20%	121.16%	133.49%	100.59%	92.64%	86.49%	100.00%	-
EPS	10.13	10.44	11.55	6.12	8.60	9.93	12.06	-2.86%
YoY %	-2.97%	-9.61%	88.73%	-28.84%	-13.39%	-17.66%	-	-
Horiz. %	84.00%	86.57%	95.77%	50.75%	71.31%	82.34%	100.00%	-
DPS	12.86	7.85	6.54	7.20	5.26	0.16	0.00	-
YoY %	63.82%	20.03%	-9.17%	36.88%	3,187.50%	0.00%	-	-
Horiz. %	8,037.50%	4,906.25%	4,087.50%	4,500.00%	3,287.50%	100.00%	-	-
NAPS	0.6528	0.6757	0.6862	0.6696	0.7265	0.7589	0.7629	-2.56%
YoY %	-3.39%	-1.53%	2.48%	-7.83%	-4.27%	-0.52%	-	-
Horiz. %	85.57%	88.57%	89.95%	87.77%	95.23%	99.48%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	3.29	3.12	2.48	2.08	2.37	2.66	3.45	-
P/RPS	2.84	2.05	1.48	1.65	2.03	2.45	2.72	0.72%
YoY %	38.54%	38.51%	-10.30%	-18.72%	-17.14%	-9.93%	-	-
Horiz. %	104.41%	75.37%	54.41%	60.66%	74.63%	90.07%	100.00%	-
P/EPS	18.43	15.65	11.25	17.77	14.40	14.02	14.85	3.66%
YoY %	17.76%	39.11%	-36.69%	23.40%	2.71%	-5.59%	-	-
Horiz. %	124.11%	105.39%	75.76%	119.66%	96.97%	94.41%	100.00%	-
EY	5.42	6.39	8.89	5.63	6.94	7.13	6.74	-3.56%
YoY %	-15.18%	-28.12%	57.90%	-18.88%	-2.66%	5.79%	-	-
Horiz. %	80.42%	94.81%	131.90%	83.53%	102.97%	105.79%	100.00%	-
DY	6.89	4.81	5.04	6.62	4.24	0.11	0.00	-
YoY %	43.24%	-4.56%	-23.87%	56.13%	3,754.55%	0.00%	-	-
Horiz. %	6,263.64%	4,372.73%	4,581.82%	6,018.18%	3,854.55%	100.00%	-	-
P/NAPS	2.86	2.42	1.89	1.63	1.71	1.83	2.35	3.32%
YoY %	18.18%	28.04%	15.95%	-4.68%	-6.56%	-22.13%	-	-
Horiz. %	121.70%	102.98%	80.43%	69.36%	72.77%	77.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	24/05/12	26/05/11	26/05/10	29/05/09	27/05/08	29/05/07	-
Price	3.20	3.15	2.45	1.99	2.35	2.69	2.87	-
P/RPS	2.76	2.07	1.46	1.57	2.02	2.48	2.27	3.30%
YoY %	33.33%	41.78%	-7.01%	-22.28%	-18.55%	9.25%	-	-
Horiz. %	121.59%	91.19%	64.32%	69.16%	88.99%	109.25%	100.00%	-
P/EPS	17.93	15.80	11.11	17.00	14.28	14.18	12.35	6.40%
YoY %	13.48%	42.21%	-34.65%	19.05%	0.71%	14.82%	-	-
Horiz. %	145.18%	127.94%	89.96%	137.65%	115.63%	114.82%	100.00%	-
EY	5.58	6.33	9.00	5.88	7.00	7.05	8.10	-6.01%
YoY %	-11.85%	-29.67%	53.06%	-16.00%	-0.71%	-12.96%	-	-
Horiz. %	68.89%	78.15%	111.11%	72.59%	86.42%	87.04%	100.00%	-
DY	7.08	4.76	5.10	6.91	4.28	0.11	0.00	-
YoY %	48.74%	-6.67%	-26.19%	61.45%	3,790.91%	0.00%	-	-
Horiz. %	6,436.36%	4,327.27%	4,636.36%	6,281.82%	3,890.91%	100.00%	-	-
P/NAPS	2.78	2.44	1.87	1.55	1.69	1.86	1.95	6.08%
YoY %	13.93%	30.48%	20.65%	-8.28%	-9.14%	-4.62%	-	-
Horiz. %	142.56%	125.13%	95.90%	79.49%	86.67%	95.38%	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