[ENGKAH] YoY TTM Result on 31-Mar-2011 [#1]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	62,864	77,794	94,069	103,641	78,097	71,926	67,150	-1.09%
YoY %	-19.19%	-17.30%	-9.24%	32.71%	8.58%	7.11%	-	-
Horiz. %	93.62%	115.85%	140.09%	154.34%	116.30%	107.11%	100.00%	-
PBT	9,099	14,597	15,466	17,843	9,943	12,230	14,246	-7.19%
YoY %	-37.67%	-5.62%	-13.32%	79.45%	-18.70%	-14.15%	-	-
Horiz. %	63.87%	102.46%	108.56%	125.25%	69.80%	85.85%	100.00%	-
Tax	-1,764	-2,624	-3,133	-4,209	-2,708	-1,525	-2,515	-5.73%
YoY %	32.77%	16.25%	25.56%	-55.43%	-77.57%	39.36%	-	-
Horiz. %	70.14%	104.33%	124.57%	167.36%	107.67%	60.64%	100.00%	-
NP	7,335	11,973	12,333	13,634	7,235	10,705	11,731	-7.52%
YoY %	-38.74%	-2.92%	-9.54%	88.45%	-32.41%	-8.75%	-	-
Horiz. %	62.53%	102.06%	105.13%	116.22%	61.67%	91.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,320	11,966	12,333	13,643	7,234	10,160	11,731	-7.55%
YoY %	-38.83%	-2.98%	-9.60%	88.60%	-28.80%	-13.39%	-	-
Horiz. %	62.40%	102.00%	105.13%	116.30%	61.67%	86.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.39%	17.98%	20.26%	23.59%	27.24%	12.47%	17.65%	-
YoY %	7.84%	-11.25%	-14.12%	-13.40%	118.44%	-29.35%	-	-
Horiz. %	109.86%	101.87%	114.79%	133.65%	154.33%	70.65%	100.00%	-
Total Cost	55,529	65,821	81,736	90,007	70,862	61,221	55,419	0.03%
YoY %	-15.64%	-19.47%	-9.19%	27.02%	15.75%	10.47%	-	-
Horiz. %	100.20%	118.77%	147.49%	162.41%	127.87%	110.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,173	77,105	79,815	81,051	79,090	85,810	89,639	-2.88%
YoY %	-2.51%	-3.40%	-1.52%	2.48%	-7.83%	-4.27%	-	-
Horiz. %	83.86%	86.02%	89.04%	90.42%	88.23%	95.73%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	12,260	15,190	9,273	7,730	8,501	6,211	185	101.10%
YoY %	-19.29%	63.81%	19.96%	-9.07%	36.87%	3,257.30%	-	-
Horiz. %	6,627.03%	8,210.81%	5,012.43%	4,178.38%	4,595.14%	3,357.30%	100.00%	-
Div Payout %	167.50%	126.94%	75.19%	56.66%	117.52%	61.13%	1.58%	-
YoY %	31.95%	68.83%	32.70%	-51.79%	92.25%	3,768.99%	-	-
Horiz. %	10,601.27%	8,034.18%	4,758.86%	3,586.08%	7,437.97%	3,868.99%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	75,173	77,105	79,815	81,051	79,090	85,810	89,639	-2.88%
YoY %	-2.51%	-3.40%	-1.52%	2.48%	-7.83%	-4.27%	-	-
Horiz. %	83.86%	86.02%	89.04%	90.42%	88.23%	95.73%	100.00%	-
NOSH	70,918	67,047	61,872	61,871	61,789	61,733	61,820	2.31%
YoY %	5.77%	8.36%	0.00%	0.13%	0.09%	-0.14%	-	-
Horiz. %	114.72%	108.46%	100.08%	100.08%	99.95%	99.86%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	11.67%	15.39%	13.11%	13.16%	9.26%	14.88%	17.47%	-
YoY %	-24.17%	17.39%	-0.38%	42.12%	-37.77%	-14.83%	-	-
Horiz. %	66.80%	88.09%	75.04%	75.33%	53.01%	85.17%	100.00%	-
ROE	9.74%	15.52%	15.45%	16.83%	9.15%	11.84%	13.09%	-
YoY %	-37.24%	0.45%	-8.20%	83.93%	-22.72%	-9.55%	-	-
Horiz. %	74.41%	118.56%	118.03%	128.57%	69.90%	90.45%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	88.64	116.03	152.04	167.51	126.39	116.51	108.62	-3.32%
YoY %	-23.61%	-23.68%	-9.24%	32.53%	8.48%	7.26%	-	-
Horiz. %	81.61%	106.82%	139.97%	154.22%	116.36%	107.26%	100.00%	-
EPS	10.32	17.85	19.93	22.05	11.71	16.46	18.98	-9.65%
YoY %	-42.18%	-10.44%	-9.61%	88.30%	-28.86%	-13.28%	-	-
Horiz. %	54.37%	94.05%	105.01%	116.17%	61.70%	86.72%	100.00%	-
DPS	17.29	22.66	15.00	12.50	13.76	10.05	0.30	96.47%
YoY %	-23.70%	51.07%	20.00%	-9.16%	36.92%	3,250.00%	-	-
Horiz. %	5,763.33%	7,553.33%	5,000.00%	4,166.67%	4,586.67%	3,350.00%	100.00%	-
NAPS	1.06	1.15	1.29	1.31	1.28	1.39	1.45	-5.08%
YoY %	-7.83%	-10.85%	-1.53%	2.34%	-7.91%	-4.14%	-	-
Horiz. %	73.10%	79.31%	88.97%	90.34%	88.28%	95.86%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,871
RPS	53.22	65.86	79.64	87.74	66.12	60.89	56.85	-1.09%
YoY %	-19.19%	-17.30%	-9.23%	32.70%	8.59%	7.11%	-	-
Horiz. %	93.61%	115.85%	140.09%	154.34%	116.31%	107.11%	100.00%	-
EPS	6.20	10.13	10.44	11.55	6.12	8.60	9.93	-7.54%
YoY %	-38.80%	-2.97%	-9.61%	88.73%	-28.84%	-13.39%	-	-
Horiz. %	62.44%	102.01%	105.14%	116.31%	61.63%	86.61%	100.00%	-
DPS	10.38	12.86	7.85	6.54	7.20	5.26	0.16	100.38%
YoY %	-19.28%	63.82%	20.03%	-9.17%	36.88%	3,187.50%	-	-
Horiz. %	6,487.50%	8,037.50%	4,906.25%	4,087.50%	4,500.00%	3,287.50%	100.00%	-
NAPS	0.6364	0.6528	0.6757	0.6862	0.6696	0.7265	0.7589	-2.89%
YoY %	-2.51%	-3.39%	-1.53%	2.48%	-7.83%	-4.27%	-	-
Horiz. %	83.86%	86.02%	89.04%	90.42%	88.23%	95.73%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	2.47	3.29	3.12	2.48	2.08	2.37	2.66	-
P/RPS	2.79	2.84	2.05	1.48	1.65	2.03	2.45	2.18%
YoY %	-1.76%	38.54%	38.51%	-10.30%	-18.72%	-17.14%	-	-
Horiz. %	113.88%	115.92%	83.67%	60.41%	67.35%	82.86%	100.00%	-
P/EPS	23.93	18.43	15.65	11.25	17.77	14.40	14.02	9.31%
YoY %	29.84%	17.76%	39.11%	-36.69%	23.40%	2.71%	-	-
Horiz. %	170.68%	131.46%	111.63%	80.24%	126.75%	102.71%	100.00%	-
EY	4.18	5.42	6.39	8.89	5.63	6.94	7.13	-8.51%
YoY %	-22.88%	-15.18%	-28.12%	57.90%	-18.88%	-2.66%	-	-
Horiz. %	58.63%	76.02%	89.62%	124.68%	78.96%	97.34%	100.00%	-
DY	7.00	6.89	4.81	5.04	6.62	4.24	0.11	99.74%
YoY %	1.60%	43.24%	-4.56%	-23.87%	56.13%	3,754.55%	-	-
Horiz. %	6,363.64%	6,263.64%	4,372.73%	4,581.82%	6,018.18%	3,854.55%	100.00%	-
P/NAPS	2.33	2.86	2.42	1.89	1.63	1.71	1.83	4.10%
YoY %	-18.53%	18.18%	28.04%	15.95%	-4.68%	-6.56%	-	-
Horiz. %	127.32%	156.28%	132.24%	103.28%	89.07%	93.44%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	23/05/13	24/05/12	26/05/11	26/05/10	29/05/09	27/05/08	-
Price	2.61	3.20	3.15	2.45	1.99	2.35	2.69	-
P/RPS	2.94	2.76	2.07	1.46	1.57	2.02	2.48	2.87%
YoY %	6.52%	33.33%	41.78%	-7.01%	-22.28%	-18.55%	-	-
Horiz. %	118.55%	111.29%	83.47%	58.87%	63.31%	81.45%	100.00%	-
P/EPS	25.29	17.93	15.80	11.11	17.00	14.28	14.18	10.11%
YoY %	41.05%	13.48%	42.21%	-34.65%	19.05%	0.71%	-	-
Horiz. %	178.35%	126.45%	111.42%	78.35%	119.89%	100.71%	100.00%	-
EY	3.95	5.58	6.33	9.00	5.88	7.00	7.05	-9.19%
YoY %	-29.21%	-11.85%	-29.67%	53.06%	-16.00%	-0.71%	-	-
Horiz. %	56.03%	79.15%	89.79%	127.66%	83.40%	99.29%	100.00%	-
DY	6.62	7.08	4.76	5.10	6.91	4.28	0.11	97.89%
YoY %	-6.50%	48.74%	-6.67%	-26.19%	61.45%	3,790.91%	-	-
Horiz. %	6,018.18%	6,436.36%	4,327.27%	4,636.36%	6,281.82%	3,890.91%	100.00%	-
P/NAPS	2.46	2.78	2.44	1.87	1.55	1.69	1.86	4.76%
YoY %	-11.51%	13.93%	30.48%	20.65%	-8.28%	-9.14%	-	-
Horiz. %	132.26%	149.46%	131.18%	100.54%	83.33%	90.86%	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