[ENGKAH] YoY TTM Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	61,303	59,722	63,885	62,864	77,794	94,069	103,641	-8.37%
YoY %	2.65%	-6.52%	1.62%	-19.19%	-17.30%	-9.24%	-	-
Horiz. %	59.15%	57.62%	61.64%	60.66%	75.06%	90.76%	100.00%	-
PBT	3,591	4,114	5,863	9,099	14,597	15,466	17,843	-23.42%
YoY %	-12.71%	-29.83%	-35.56%	-37.67%	-5.62%	-13.32%	-	-
Horiz. %	20.13%	23.06%	32.86%	50.99%	81.81%	86.68%	100.00%	-
Tax	-1,258	-843	-584	-1,764	-2,624	-3,133	-4,209	-18.21%
YoY %	-49.23%	-44.35%	66.89%	32.77%	16.25%	25.56%	-	-
Horiz. %	29.89%	20.03%	13.88%	41.91%	62.34%	74.44%	100.00%	-
NP	2,333	3,271	5,279	7,335	11,973	12,333	13,634	-25.46%
YoY %	-28.68%	-38.04%	-28.03%	-38.74%	-2.92%	-9.54%	-	-
Horiz. %	17.11%	23.99%	38.72%	53.80%	87.82%	90.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,463	3,232	5,278	7,320	11,966	12,333	13,643	-24.80%
YoY %	-23.79%	-38.76%	-27.90%	-38.83%	-2.98%	-9.60%	-	-
Horiz. %	18.05%	23.69%	38.69%	53.65%	87.71%	90.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.03%	20.49%	9.96%	19.39%	17.98%	20.26%	23.59%	-
YoY %	70.96%	105.72%	-48.63%	7.84%	-11.25%	-14.12%	-	-
Horiz. %	148.50%	86.86%	42.22%	82.20%	76.22%	85.88%	100.00%	-
Total Cost	58,970	56,451	58,606	55,529	65,821	81,736	90,007	-6.79%
YoY %	4.46%	-3.68%	5.54%	-15.64%	-19.47%	-9.19%	-	-
Horiz. %	65.52%	62.72%	65.11%	61.69%	73.13%	90.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,049	73,484	72,734	75,173	77,105	79,815	81,051	-2.39%
YoY %	-4.67%	1.03%	-3.24%	-2.51%	-3.40%	-1.52%	-	-
Horiz. %	86.43%	90.66%	89.74%	92.75%	95.13%	98.48%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	3,673	4,000	4,616	12,260	15,190	9,273	7,730	-11.65%
YoY %	-8.17%	-13.34%	-62.35%	-19.29%	63.81%	19.96%	-	-
Horiz. %	47.52%	51.75%	59.72%	158.60%	196.51%	119.96%	100.00%	-
Div Payout %	149.13%	123.77%	87.46%	167.50%	126.94%	75.19%	56.66%	-
YoY %	20.49%	41.52%	-47.79%	31.95%	68.83%	32.70%	-	-
Horiz. %	263.20%	218.44%	154.36%	295.62%	224.04%	132.70%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	70,049	73,484	72,734	75,173	77,105	79,815	81,051	-2.39%
YoY %	-4.67%	1.03%	-3.24%	-2.51%	-3.40%	-1.52%	-	-
Horiz. %	86.43%	90.66%	89.74%	92.75%	95.13%	98.48%	100.00%	-
NOSH	70,757	72,043	70,616	70,918	67,047	61,872	61,871	2.25%
YoY %	-1.79%	2.02%	-0.43%	5.77%	8.36%	0.00%	-	-
Horiz. %	114.36%	116.44%	114.13%	114.62%	108.37%	100.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	3.81%	5.48%	8.26%	11.67%	15.39%	13.11%	13.16%	-
YoY %	-30.47%	-33.66%	-29.22%	-24.17%	17.39%	-0.38%	-	-
Horiz. %	28.95%	41.64%	62.77%	88.68%	116.95%	99.62%	100.00%	-
ROE	3.52%	4.40%	7.26%	9.74%	15.52%	15.45%	16.83%	-
YoY %	-20.00%	-39.39%	-25.46%	-37.24%	0.45%	-8.20%	-	-
Horiz. %	20.92%	26.14%	43.14%	57.87%	92.22%	91.80%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	86.64	82.90	90.47	88.64	116.03	152.04	167.51	-10.39%
YoY %	4.51%	-8.37%	2.06%	-23.61%	-23.68%	-9.24%	-	-
Horiz. %	51.72%	49.49%	54.01%	52.92%	69.27%	90.76%	100.00%	-
EPS	3.48	4.49	7.47	10.32	17.85	19.93	22.05	-26.46%
YoY %	-22.49%	-39.89%	-27.62%	-42.18%	-10.44%	-9.61%	-	-
Horiz. %	15.78%	20.36%	33.88%	46.80%	80.95%	90.39%	100.00%	-
DPS	5.19	5.55	6.50	17.29	22.66	15.00	12.50	-13.61%
YoY %	-6.49%	-14.62%	-62.41%	-23.70%	51.07%	20.00%	-	-
Horiz. %	41.52%	44.40%	52.00%	138.32%	181.28%	120.00%	100.00%	-
NAPS	0.99	1.02	1.03	1.06	1.15	1.29	1.31	-4.55%
YoY %	-2.94%	-0.97%	-2.83%	-7.83%	-10.85%	-1.53%	-	-
Horiz. %	75.57%	77.86%	78.63%	80.92%	87.79%	98.47%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 70,918
RPS	51.90	50.56	54.08	53.22	65.86	79.64	87.74	-8.37%
YoY %	2.65%	-6.51%	1.62%	-19.19%	-17.30%	-9.23%	-	-
Horiz. %	59.15%	57.62%	61.64%	60.66%	75.06%	90.77%	100.00%	-
EPS	2.09	2.74	4.47	6.20	10.13	10.44	11.55	-24.77%
YoY %	-23.72%	-38.70%	-27.90%	-38.80%	-2.97%	-9.61%	-	-
Horiz. %	18.10%	23.72%	38.70%	53.68%	87.71%	90.39%	100.00%	-
DPS	3.11	3.39	3.91	10.38	12.86	7.85	6.54	-11.64%
YoY %	-8.26%	-13.30%	-62.33%	-19.28%	63.82%	20.03%	-	-
Horiz. %	47.55%	51.83%	59.79%	158.72%	196.64%	120.03%	100.00%	-
NAPS	0.593	0.6221	0.6158	0.6364	0.6528	0.6757	0.6862	-2.40%
YoY %	-4.68%	1.02%	-3.24%	-2.51%	-3.39%	-1.53%	-	-
Horiz. %	86.42%	90.66%	89.74%	92.74%	95.13%	98.47%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.45	2.20	2.17	2.47	3.29	3.12	2.48	-
P/RPS	1.67	2.65	2.40	2.79	2.84	2.05	1.48	2.03%
YoY %	-36.98%	10.42%	-13.98%	-1.76%	38.54%	38.51%	-	-
Horiz. %	112.84%	179.05%	162.16%	188.51%	191.89%	138.51%	100.00%	-
P/EPS	41.66	49.04	29.03	23.93	18.43	15.65	11.25	24.35%
YoY %	-15.05%	68.93%	21.31%	29.84%	17.76%	39.11%	-	-
Horiz. %	370.31%	435.91%	258.04%	212.71%	163.82%	139.11%	100.00%	-
EY	2.40	2.04	3.44	4.18	5.42	6.39	8.89	-19.59%
YoY %	17.65%	-40.70%	-17.70%	-22.88%	-15.18%	-28.12%	-	-
Horiz. %	27.00%	22.95%	38.70%	47.02%	60.97%	71.88%	100.00%	-
DY	3.58	2.52	3.00	7.00	6.89	4.81	5.04	-5.53%
YoY %	42.06%	-16.00%	-57.14%	1.60%	43.24%	-4.56%	-	-
Horiz. %	71.03%	50.00%	59.52%	138.89%	136.71%	95.44%	100.00%	-
P/NAPS	1.46	2.16	2.11	2.33	2.86	2.42	1.89	-4.20%
YoY %	-32.41%	2.37%	-9.44%	-18.53%	18.18%	28.04%	-	-
Horiz. %	77.25%	114.29%	111.64%	123.28%	151.32%	128.04%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	26/05/16	28/05/15	27/05/14	23/05/13	24/05/12	26/05/11	-
Price	1.48	2.07	2.00	2.61	3.20	3.15	2.45	-
P/RPS	1.71	2.50	2.21	2.94	2.76	2.07	1.46	2.66%
YoY %	-31.60%	13.12%	-24.83%	6.52%	33.33%	41.78%	-	-
Horiz. %	117.12%	171.23%	151.37%	201.37%	189.04%	141.78%	100.00%	-
P/EPS	42.52	46.14	26.76	25.29	17.93	15.80	11.11	25.04%
YoY %	-7.85%	72.42%	5.81%	41.05%	13.48%	42.21%	-	-
Horiz. %	382.72%	415.30%	240.86%	227.63%	161.39%	142.21%	100.00%	-
EY	2.35	2.17	3.74	3.95	5.58	6.33	9.00	-20.03%
YoY %	8.29%	-41.98%	-5.32%	-29.21%	-11.85%	-29.67%	-	-
Horiz. %	26.11%	24.11%	41.56%	43.89%	62.00%	70.33%	100.00%	-
DY	3.51	2.68	3.25	6.62	7.08	4.76	5.10	-6.03%
YoY %	30.97%	-17.54%	-50.91%	-6.50%	48.74%	-6.67%	-	-
Horiz. %	68.82%	52.55%	63.73%	129.80%	138.82%	93.33%	100.00%	-
P/NAPS	1.49	2.03	1.94	2.46	2.78	2.44	1.87	-3.71%
YoY %	-26.60%	4.64%	-21.14%	-11.51%	13.93%	30.48%	-	-
Horiz. %	79.68%	108.56%	103.74%	131.55%	148.66%	130.48%	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 - 13 June 2024

MQ Trader

MQ Trading Signals

2024-06-14 09:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-14 09:20:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-06-14 09:20:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-14 09:00:00

EMA 5

Hourly

BUY

2024-06-14 09:00:00

EMA 5

30 Mins

BUY

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 >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

683

DNEX

DAGANG NEXCHANGE BERHAD

627

SNS

SNS NETWORK TECHNOLOGY BERHAD

522

PTRANS

PERAK TRANSIT BERHAD

418

MPI

MALAYSIAN PACIFIC INDUSTRIES

417

HLIND

HONG LEONG INDUSTRIES BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

352

MYEG

MY E.G. SERVICES BHD

348

INARI

INARI AMERTRON BERHAD

329

Daily Stocks

HSI-CV7

0.09

-0.01

158,353,400

INIX-OR

0.02

0.00

141,839,900

HSI-CV3

0.095

-0.01

109,475,200

HSI-HU8

0.12

+0.005

92,758,700

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.08

-0.06

71,304,300

SNS

0.875

+0.03

70,474,100

JCY

0.90

+0.005

68,671,800

HUBLINE

0.065

+0.005

61,646,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

PIE

7.09

+0.90

2,036,100

NESTLE

124.10

+0.80

13,800

KESM

7.78

+0.62

264,600

AJI

15.98

+0.44

102,100

PIE-CL

0.77

+0.19

101,300

CABNET

0.425

+0.14

41,374,400

PPHB

1.05

+0.14

6,054,700

SHL

2.86

+0.14

99,800

MYEG-C5V

0.18

+0.13

2,750,000

KHIND

2.82

+0.13

2,100

More gainer Stocks

PETGAS

17.66

-0.34

352,700

DAYANG

2.81

-0.28

4,555,800

HSI-CXN

0.27

-0.26

4,103,000

MPI

39.70

-0.26

50,400

PMETAL

5.76

-0.22

3,683,400

ORIENT

6.97

-0.18

1,220,900

HEIM

23.18

-0.18

147,300

UTDPLT

23.98

-0.16

156,800

KLK

20.62

-0.14

349,100

MISC

8.35

-0.12

1,202,000

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