[ENGKAH] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Annualized Quarter Result
Revenue	58,888	64,299	61,969	61,322	60,380	65,051	64,457	-5.85%
YoY %	-8.42%	3.76%	1.06%	1.56%	-7.18%	0.92%	-	-
Horiz. %	91.36%	99.75%	96.14%	95.14%	93.67%	100.92%	100.00%	-
PBT	5,796	6,728	7,000	7,148	7,688	9,748	9,494	-28.05%
YoY %	-13.85%	-3.89%	-2.07%	-7.02%	-21.13%	2.68%	-	-
Horiz. %	61.05%	70.87%	73.73%	75.29%	80.98%	102.68%	100.00%	-
Tax	-1,672	-796	-1,445	-1,314	-2,128	-1,918	-1,884	-7.65%
YoY %	-110.05%	44.91%	-9.97%	38.25%	-10.95%	-1.80%	-	-
Horiz. %	88.75%	42.25%	76.70%	69.75%	112.95%	101.80%	100.00%	-
NP	4,124	5,932	5,554	5,834	5,560	7,830	7,610	-33.55%
YoY %	-30.48%	6.81%	-4.80%	4.93%	-28.99%	2.89%	-	-
Horiz. %	54.19%	77.95%	72.98%	76.66%	73.06%	102.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,124	5,966	5,554	5,834	5,560	7,843	7,610	-33.55%
YoY %	-30.87%	7.42%	-4.80%	4.93%	-29.11%	3.06%	-	-
Horiz. %	54.19%	78.40%	72.98%	76.66%	73.06%	103.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.85%	11.83%	20.64%	18.38%	27.68%	19.68%	19.84%	-
YoY %	143.87%	-42.68%	12.30%	-33.60%	40.65%	-0.81%	-	-
Horiz. %	145.41%	59.63%	104.03%	92.64%	139.52%	99.19%	100.00%	-
Total Cost	54,764	58,367	56,414	55,488	54,820	57,221	56,846	-2.45%
YoY %	-6.17%	3.46%	1.67%	1.22%	-4.20%	0.66%	-	-
Horiz. %	96.34%	102.68%	99.24%	97.61%	96.44%	100.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,734	72,617	70,730	70,092	75,173	72,715	71,610	1.04%
YoY %	0.16%	2.67%	0.91%	-6.76%	3.38%	1.54%	-	-
Horiz. %	101.57%	101.41%	98.77%	97.88%	104.98%	101.54%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Dividend
Div	28	4,627	2,829	2,832	2,836	15,731	13,904	-98.41%
YoY %	-99.39%	63.56%	-0.11%	-0.14%	-81.97%	13.14%	-	-
Horiz. %	0.20%	33.28%	20.35%	20.37%	20.40%	113.14%	100.00%	-
Div Payout %	0.68%	77.57%	50.93%	48.54%	51.02%	200.58%	182.70%	-
YoY %	-99.12%	52.31%	4.92%	-4.86%	-74.56%	9.79%	-	-
Horiz. %	0.37%	42.46%	27.88%	26.57%	27.93%	109.79%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Equity
Net Worth	72,734	72,617	70,730	70,092	75,173	72,715	71,610	1.04%
YoY %	0.16%	2.67%	0.91%	-6.76%	3.38%	1.54%	-	-
Horiz. %	101.57%	101.41%	98.77%	97.88%	104.98%	101.54%	100.00%	-
NOSH	70,616	71,193	70,730	70,800	70,918	69,918	69,524	1.04%
YoY %	-0.81%	0.65%	-0.10%	-0.17%	1.43%	0.57%	-	-
Horiz. %	101.57%	102.40%	101.73%	101.84%	102.01%	100.57%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Ratio Analysis
NP Margin	7.00%	9.23%	8.96%	9.51%	9.21%	12.04%	11.81%	-
YoY %	-24.16%	3.01%	-5.78%	3.26%	-23.50%	1.95%	-	-
Horiz. %	59.27%	78.15%	75.87%	80.52%	77.98%	101.95%	100.00%	-
ROE	5.67%	8.22%	7.85%	8.32%	7.40%	10.79%	10.63%	-
YoY %	-31.02%	4.71%	-5.65%	12.43%	-31.42%	1.51%	-	-
Horiz. %	53.34%	77.33%	73.85%	78.27%	69.61%	101.51%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Per Share
RPS	83.39	90.32	87.61	86.61	85.14	93.04	92.71	-6.82%
YoY %	-7.67%	3.09%	1.15%	1.73%	-8.49%	0.36%	-	-
Horiz. %	89.95%	97.42%	94.50%	93.42%	91.83%	100.36%	100.00%	-
EPS	5.84	8.38	7.85	8.24	7.84	11.07	10.95	-34.25%
YoY %	-30.31%	6.75%	-4.73%	5.10%	-29.18%	1.10%	-	-
Horiz. %	53.33%	76.53%	71.69%	75.25%	71.60%	101.10%	100.00%	-
DPS	0.04	6.50	4.00	4.00	4.00	22.50	20.00	-98.41%
YoY %	-99.38%	62.50%	0.00%	0.00%	-82.22%	12.50%	-	-
Horiz. %	0.20%	32.50%	20.00%	20.00%	20.00%	112.50%	100.00%	-
NAPS	1.03	1.02	1.00	0.99	1.06	1.04	1.03	0.00%
YoY %	0.98%	2.00%	1.01%	-6.60%	1.92%	0.97%	-	-
Horiz. %	100.00%	99.03%	97.09%	96.12%	102.91%	100.97%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 70,694
RPS	40.73	44.47	42.86	42.41	41.76	44.99	44.58	-5.84%
YoY %	-8.41%	3.76%	1.06%	1.56%	-7.18%	0.92%	-	-
Horiz. %	91.36%	99.75%	96.14%	95.13%	93.67%	100.92%	100.00%	-
EPS	2.85	4.13	3.84	4.03	3.85	5.42	5.26	-33.56%
YoY %	-30.99%	7.55%	-4.71%	4.68%	-28.97%	3.04%	-	-
Horiz. %	54.18%	78.52%	73.00%	76.62%	73.19%	103.04%	100.00%	-
DPS	0.02	3.20	1.96	1.96	1.96	10.88	9.62	-98.37%
YoY %	-99.38%	63.27%	0.00%	0.00%	-81.99%	13.10%	-	-
Horiz. %	0.21%	33.26%	20.37%	20.37%	20.37%	113.10%	100.00%	-
NAPS	0.503	0.5022	0.4892	0.4848	0.5199	0.5029	0.4953	1.03%
YoY %	0.16%	2.66%	0.91%	-6.75%	3.38%	1.53%	-	-
Horiz. %	101.55%	101.39%	98.77%	97.88%	104.97%	101.53%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	-
Price	2.17	2.18	2.24	2.56	2.47	2.53	2.68	-
P/RPS	2.60	2.41	2.56	2.96	2.90	2.72	2.89	-6.81%
YoY %	7.88%	-5.86%	-13.51%	2.07%	6.62%	-5.88%	-	-
Horiz. %	89.97%	83.39%	88.58%	102.42%	100.35%	94.12%	100.00%	-
P/EPS	37.16	26.01	28.52	31.07	31.51	22.55	24.48	32.11%
YoY %	42.87%	-8.80%	-8.21%	-1.40%	39.73%	-7.88%	-	-
Horiz. %	151.80%	106.25%	116.50%	126.92%	128.72%	92.12%	100.00%	-
EY	2.69	3.84	3.51	3.22	3.17	4.43	4.08	-24.26%
YoY %	-29.95%	9.40%	9.01%	1.58%	-28.44%	8.58%	-	-
Horiz. %	65.93%	94.12%	86.03%	78.92%	77.70%	108.58%	100.00%	-
DY	0.02	2.98	1.79	1.56	1.62	8.89	7.46	-98.07%
YoY %	-99.33%	66.48%	14.74%	-3.70%	-81.78%	19.17%	-	-
Horiz. %	0.27%	39.95%	23.99%	20.91%	21.72%	119.17%	100.00%	-
P/NAPS	2.11	2.14	2.24	2.59	2.33	2.43	2.60	-13.00%
YoY %	-1.40%	-4.46%	-13.51%	11.16%	-4.12%	-6.54%	-	-
Horiz. %	81.15%	82.31%	86.15%	99.62%	89.62%	93.46%	100.00%	-

	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	28/05/15	26/02/15	26/11/14	26/08/14	27/05/14	26/02/14	26/11/13	-
Price	2.00	2.25	2.22	2.23	2.61	2.51	2.73	-
P/RPS	2.40	2.49	2.53	2.57	3.07	2.70	2.94	-12.66%
YoY %	-3.61%	-1.58%	-1.56%	-16.29%	13.70%	-8.16%	-	-
Horiz. %	81.63%	84.69%	86.05%	87.41%	104.42%	91.84%	100.00%	-
P/EPS	34.25	26.85	28.27	27.06	33.29	22.38	24.94	23.57%
YoY %	27.56%	-5.02%	4.47%	-18.71%	48.75%	-10.26%	-	-
Horiz. %	137.33%	107.66%	113.35%	108.50%	133.48%	89.74%	100.00%	-
EY	2.92	3.72	3.54	3.70	3.00	4.47	4.01	-19.07%
YoY %	-21.51%	5.08%	-4.32%	23.33%	-32.89%	11.47%	-	-
Horiz. %	72.82%	92.77%	88.28%	92.27%	74.81%	111.47%	100.00%	-
DY	0.02	2.89	1.80	1.79	1.53	8.96	7.33	-98.05%
YoY %	-99.31%	60.56%	0.56%	16.99%	-82.92%	22.24%	-	-
Horiz. %	0.27%	39.43%	24.56%	24.42%	20.87%	122.24%	100.00%	-
P/NAPS	1.94	2.21	2.22	2.25	2.46	2.41	2.65	-18.78%
YoY %	-12.22%	-0.45%	-1.33%	-8.54%	2.07%	-9.06%	-	-
Horiz. %	73.21%	83.40%	83.77%	84.91%	92.83%	90.94%	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