[ENGKAH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Annualized Quarter Result
Revenue	69,128	84,300	90,254	93,416	95,152	95,583	94,052	-18.54%
YoY %	-18.00%	-6.60%	-3.38%	-1.82%	-0.45%	1.63%	-	-
Horiz. %	73.50%	89.63%	95.96%	99.32%	101.17%	101.63%	100.00%	-
PBT	10,284	16,001	16,986	16,374	15,900	16,071	18,010	-31.14%
YoY %	-35.73%	-5.80%	3.74%	2.98%	-1.06%	-10.77%	-	-
Horiz. %	57.10%	88.85%	94.31%	90.92%	88.28%	89.23%	100.00%	-
Tax	-2,744	-3,005	-3,341	-3,574	-4,268	-3,254	-3,668	-17.57%
YoY %	8.69%	10.06%	6.52%	16.26%	-31.16%	11.29%	-	-
Horiz. %	74.81%	81.92%	91.09%	97.44%	116.36%	88.71%	100.00%	-
NP	7,540	12,996	13,645	12,800	11,632	12,817	14,342	-34.83%
YoY %	-41.98%	-4.76%	6.60%	10.04%	-9.25%	-10.63%	-	-
Horiz. %	52.57%	90.61%	95.14%	89.25%	81.10%	89.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,540	12,989	13,645	12,800	11,632	12,817	14,342	-34.83%
YoY %	-41.95%	-4.81%	6.60%	10.04%	-9.25%	-10.63%	-	-
Horiz. %	52.57%	90.57%	95.14%	89.25%	81.10%	89.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.68%	18.78%	19.67%	21.83%	26.84%	20.25%	20.37%	-
YoY %	42.07%	-4.52%	-9.89%	-18.67%	32.54%	-0.59%	-	-
Horiz. %	130.98%	92.19%	96.56%	107.17%	131.76%	99.41%	100.00%	-
Total Cost	61,588	71,304	76,609	80,616	83,520	82,766	79,709	-15.78%
YoY %	-13.63%	-6.92%	-4.97%	-3.48%	0.91%	3.84%	-	-
Horiz. %	77.27%	89.46%	96.11%	101.14%	104.78%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,105	77,632	79,257	75,439	79,815	76,667	77,895	-0.67%
YoY %	-0.68%	-2.05%	5.06%	-5.48%	4.11%	-1.58%	-	-
Horiz. %	98.99%	99.66%	101.75%	96.85%	102.46%	98.42%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	13,409	15,457	13,904	12,367	12,374	13,911	12,364	5.55%
YoY %	-13.25%	11.17%	12.43%	-0.06%	-11.05%	12.51%	-	-
Horiz. %	108.45%	125.02%	112.46%	100.02%	100.08%	112.51%	100.00%	-
Div Payout %	177.85%	119.01%	101.90%	96.62%	106.38%	108.54%	86.21%	-
YoY %	49.44%	16.79%	5.46%	-9.17%	-1.99%	25.90%	-	-
Horiz. %	206.30%	138.05%	118.20%	112.08%	123.40%	125.90%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	77,105	77,632	79,257	75,439	79,815	76,667	77,895	-0.67%
YoY %	-0.68%	-2.05%	5.06%	-5.48%	4.11%	-1.58%	-	-
Horiz. %	98.99%	99.66%	101.75%	96.85%	102.46%	98.42%	100.00%	-
NOSH	67,047	68,701	69,524	61,835	61,872	61,828	61,821	5.55%
YoY %	-2.41%	-1.18%	12.43%	-0.06%	0.07%	0.01%	-	-
Horiz. %	108.45%	111.13%	112.46%	100.02%	100.08%	100.01%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	10.91%	15.42%	15.12%	13.70%	12.22%	13.41%	15.25%	-
YoY %	-29.25%	1.98%	10.36%	12.11%	-8.87%	-12.07%	-	-
Horiz. %	71.54%	101.11%	99.15%	89.84%	80.13%	87.93%	100.00%	-
ROE	9.78%	16.73%	17.22%	16.97%	14.57%	16.72%	18.41%	-
YoY %	-41.54%	-2.85%	1.47%	16.47%	-12.86%	-9.18%	-	-
Horiz. %	53.12%	90.87%	93.54%	92.18%	79.14%	90.82%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	103.10	122.71	129.82	151.07	153.79	154.59	152.13	-22.82%
YoY %	-15.98%	-5.48%	-14.07%	-1.77%	-0.52%	1.62%	-	-
Horiz. %	67.77%	80.66%	85.33%	99.30%	101.09%	101.62%	100.00%	-
EPS	10.84	14.72	19.63	20.70	18.80	20.73	23.20	-39.75%
YoY %	-26.36%	-25.01%	-5.17%	10.11%	-9.31%	-10.65%	-	-
Horiz. %	46.72%	63.45%	84.61%	89.22%	81.03%	89.35%	100.00%	-
DPS	20.00	22.50	20.00	20.00	20.00	22.50	20.00	0.00%
YoY %	-11.11%	12.50%	0.00%	0.00%	-11.11%	12.50%	-	-
Horiz. %	100.00%	112.50%	100.00%	100.00%	100.00%	112.50%	100.00%	-
NAPS	1.15	1.13	1.14	1.22	1.29	1.24	1.26	-5.90%
YoY %	1.77%	-0.88%	-6.56%	-5.43%	4.03%	-1.59%	-	-
Horiz. %	91.27%	89.68%	90.48%	96.83%	102.38%	98.41%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 61,805
RPS	58.52	71.37	76.41	79.08	80.55	80.92	79.62	-18.54%
YoY %	-18.00%	-6.60%	-3.38%	-1.82%	-0.46%	1.63%	-	-
Horiz. %	73.50%	89.64%	95.97%	99.32%	101.17%	101.63%	100.00%	-
EPS	6.38	11.00	11.55	10.84	9.85	10.85	12.14	-34.85%
YoY %	-42.00%	-4.76%	6.55%	10.05%	-9.22%	-10.63%	-	-
Horiz. %	52.55%	90.61%	95.14%	89.29%	81.14%	89.37%	100.00%	-
DPS	11.35	13.09	11.77	10.47	10.48	11.78	10.47	5.52%
YoY %	-13.29%	11.21%	12.42%	-0.10%	-11.04%	12.51%	-	-
Horiz. %	108.40%	125.02%	112.42%	100.00%	100.10%	112.51%	100.00%	-
NAPS	0.6528	0.6572	0.671	0.6387	0.6757	0.649	0.6594	-0.66%
YoY %	-0.67%	-2.06%	5.06%	-5.48%	4.11%	-1.58%	-	-
Horiz. %	99.00%	99.67%	101.76%	96.86%	102.47%	98.42%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	3.29	3.45	3.56	3.55	3.12	2.92	2.69	-
P/RPS	3.19	2.81	2.74	2.35	2.03	1.89	1.77	48.04%
YoY %	13.52%	2.55%	16.60%	15.76%	7.41%	6.78%	-	-
Horiz. %	180.23%	158.76%	154.80%	132.77%	114.69%	106.78%	100.00%	-
P/EPS	29.26	18.25	18.14	17.15	16.60	14.09	11.59	85.30%
YoY %	60.33%	0.61%	5.77%	3.31%	17.81%	21.57%	-	-
Horiz. %	252.46%	157.46%	156.51%	147.97%	143.23%	121.57%	100.00%	-
EY	3.42	5.48	5.51	5.83	6.03	7.10	8.62	-45.97%
YoY %	-37.59%	-0.54%	-5.49%	-3.32%	-15.07%	-17.63%	-	-
Horiz. %	39.68%	63.57%	63.92%	67.63%	69.95%	82.37%	100.00%	-
DY	6.08	6.52	5.62	5.63	6.41	7.71	7.43	-12.50%
YoY %	-6.75%	16.01%	-0.18%	-12.17%	-16.86%	3.77%	-	-
Horiz. %	81.83%	87.75%	75.64%	75.77%	86.27%	103.77%	100.00%	-
P/NAPS	2.86	3.05	3.12	2.91	2.42	2.35	2.13	21.68%
YoY %	-6.23%	-2.24%	7.22%	20.25%	2.98%	10.33%	-	-
Horiz. %	134.27%	143.19%	146.48%	136.62%	113.62%	110.33%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	26/02/13	22/11/12	28/08/12	24/05/12	27/02/12	29/11/11	-
Price	3.20	3.29	3.50	3.41	3.15	3.17	2.88	-
P/RPS	3.10	2.68	2.70	2.26	2.05	2.05	1.89	39.03%
YoY %	15.67%	-0.74%	19.47%	10.24%	0.00%	8.47%	-	-
Horiz. %	164.02%	141.80%	142.86%	119.58%	108.47%	108.47%	100.00%	-
P/EPS	28.46	17.40	17.83	16.47	16.76	15.29	12.41	73.81%
YoY %	63.56%	-2.41%	8.26%	-1.73%	9.61%	23.21%	-	-
Horiz. %	229.33%	140.21%	143.67%	132.72%	135.05%	123.21%	100.00%	-
EY	3.51	5.75	5.61	6.07	5.97	6.54	8.06	-42.51%
YoY %	-38.96%	2.50%	-7.58%	1.68%	-8.72%	-18.86%	-	-
Horiz. %	43.55%	71.34%	69.60%	75.31%	74.07%	81.14%	100.00%	-
DY	6.25	6.84	5.71	5.87	6.35	7.10	6.94	-6.73%
YoY %	-8.63%	19.79%	-2.73%	-7.56%	-10.56%	2.31%	-	-
Horiz. %	90.06%	98.56%	82.28%	84.58%	91.50%	102.31%	100.00%	-
P/NAPS	2.78	2.91	3.07	2.80	2.44	2.56	2.29	13.78%
YoY %	-4.47%	-5.21%	9.64%	14.75%	-4.69%	11.79%	-	-
Horiz. %	121.40%	127.07%	134.06%	122.27%	106.55%	111.79%	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