[ENGKAH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	72,920	66,928	65,201	63,613	61,810	59,144	81,677	-7.28%
YoY %	8.95%	2.65%	2.50%	2.92%	4.51%	-27.59%	-	-
Horiz. %	89.28%	81.94%	79.83%	77.88%	75.68%	72.41%	100.00%	-
PBT	14,908	13,912	13,899	14,401	13,352	12,524	18,787	-14.30%
YoY %	7.16%	0.09%	-3.49%	7.86%	6.61%	-33.34%	-	-
Horiz. %	79.35%	74.05%	73.98%	76.65%	71.07%	66.66%	100.00%	-
Tax	-2,310	-3,452	-2,483	-2,936	-2,338	-3,328	-3,560	-25.06%
YoY %	33.08%	-39.03%	15.43%	-25.58%	29.75%	6.52%	-	-
Horiz. %	64.89%	96.97%	69.75%	82.47%	65.67%	93.48%	100.00%	-
NP	12,598	10,460	11,416	11,465	11,014	9,196	15,227	-11.87%
YoY %	20.44%	-8.37%	-0.43%	4.09%	19.77%	-39.61%	-	-
Horiz. %	82.73%	68.69%	74.97%	75.29%	72.33%	60.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,598	10,460	11,416	11,465	11,014	9,196	15,227	-11.87%
YoY %	20.44%	-8.37%	-0.43%	4.09%	19.77%	-39.61%	-	-
Horiz. %	82.73%	68.69%	74.97%	75.29%	72.33%	60.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.50%	24.81%	17.86%	20.39%	17.51%	26.57%	18.95%	-
YoY %	-37.53%	38.91%	-12.41%	16.45%	-34.10%	40.21%	-	-
Horiz. %	81.79%	130.92%	94.25%	107.60%	92.40%	140.21%	100.00%	-
Total Cost	60,322	56,468	53,785	52,148	50,796	49,948	66,450	-6.25%
YoY %	6.83%	4.99%	3.14%	2.66%	1.70%	-24.83%	-	-
Horiz. %	90.78%	84.98%	80.94%	78.48%	76.44%	75.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	90,868	89,639	87,000	86,298	91,065	90,120	86,697	3.18%
YoY %	1.37%	3.03%	0.81%	-5.23%	1.05%	3.95%	-	-
Horiz. %	104.81%	103.39%	100.35%	99.54%	105.04%	103.95%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	123	123	185	123	123	-	170	-19.42%
YoY %	0.00%	-33.51%	50.41%	0.00%	0.00%	-	-	-
Horiz. %	72.35%	72.35%	108.82%	72.35%	72.35%	-	100.00%	-
Div Payout %	0.98%	1.18%	1.62%	1.08%	1.12%	-	1.12%	-
YoY %	-16.95%	-27.16%	50.00%	-3.57%	0.00%	-	-	-
Horiz. %	87.50%	105.36%	144.64%	96.43%	100.00%	-	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	90,868	89,639	87,000	86,298	91,065	90,120	86,697	3.18%
YoY %	1.37%	3.03%	0.81%	-5.23%	1.05%	3.95%	-	-
Horiz. %	104.81%	103.39%	100.35%	99.54%	105.04%	103.95%	100.00%	-
NOSH	61,815	61,820	61,702	61,641	61,530	61,306	61,054	0.83%
YoY %	-0.01%	0.19%	0.10%	0.18%	0.37%	0.41%	-	-
Horiz. %	101.25%	101.25%	101.06%	100.96%	100.78%	100.41%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	17.28%	15.63%	17.51%	18.02%	17.82%	15.55%	18.64%	-
YoY %	10.56%	-10.74%	-2.83%	1.12%	14.60%	-16.58%	-	-
Horiz. %	92.70%	83.85%	93.94%	96.67%	95.60%	83.42%	100.00%	-
ROE	13.86%	11.67%	13.12%	13.29%	12.09%	10.20%	17.56%	-
YoY %	18.77%	-11.05%	-1.28%	9.93%	18.53%	-41.91%	-	-
Horiz. %	78.93%	66.46%	74.72%	75.68%	68.85%	58.09%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	117.96	108.26	105.67	103.20	100.45	96.47	133.78	-8.05%
YoY %	8.96%	2.45%	2.39%	2.74%	4.13%	-27.89%	-	-
Horiz. %	88.17%	80.92%	78.99%	77.14%	75.09%	72.11%	100.00%	-
EPS	20.38	16.92	18.50	18.60	17.90	15.00	24.94	-12.60%
YoY %	20.45%	-8.54%	-0.54%	3.91%	19.33%	-39.86%	-	-
Horiz. %	81.72%	67.84%	74.18%	74.58%	71.77%	60.14%	100.00%	-
DPS	0.20	0.20	0.30	0.20	0.20	0.00	0.28	-20.11%
YoY %	0.00%	-33.33%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	71.43%	71.43%	107.14%	71.43%	71.43%	0.00%	100.00%	-
NAPS	1.47	1.45	1.41	1.40	1.48	1.47	1.42	2.33%
YoY %	1.38%	2.84%	0.71%	-5.41%	0.68%	3.52%	-	-
Horiz. %	103.52%	102.11%	99.30%	98.59%	104.23%	103.52%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 61,840
RPS	61.73	56.66	55.20	53.85	52.33	50.07	69.15	-7.29%
YoY %	8.95%	2.64%	2.51%	2.90%	4.51%	-27.59%	-	-
Horiz. %	89.27%	81.94%	79.83%	77.87%	75.68%	72.41%	100.00%	-
EPS	10.67	8.86	9.66	9.71	9.32	7.79	12.89	-11.84%
YoY %	20.43%	-8.28%	-0.51%	4.18%	19.64%	-39.57%	-	-
Horiz. %	82.78%	68.74%	74.94%	75.33%	72.30%	60.43%	100.00%	-
DPS	0.10	0.10	0.16	0.10	0.10	0.00	0.14	-20.11%
YoY %	0.00%	-37.50%	60.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	71.43%	71.43%	114.29%	71.43%	71.43%	0.00%	100.00%	-
NAPS	0.7693	0.7589	0.7365	0.7306	0.7709	0.7629	0.734	3.18%
YoY %	1.37%	3.04%	0.81%	-5.23%	1.05%	3.94%	-	-
Horiz. %	104.81%	103.39%	100.34%	99.54%	105.03%	103.94%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	2.73	2.66	2.82	2.96	3.33	3.45	3.60	-
P/RPS	2.31	2.46	2.67	2.87	3.31	3.58	2.69	-9.66%
YoY %	-6.10%	-7.87%	-6.97%	-13.29%	-7.54%	33.09%	-	-
Horiz. %	85.87%	91.45%	99.26%	106.69%	123.05%	133.09%	100.00%	-
P/EPS	13.40	15.72	15.24	15.91	18.60	23.00	14.43	-4.82%
YoY %	-14.76%	3.15%	-4.21%	-14.46%	-19.13%	59.39%	-	-
Horiz. %	92.86%	108.94%	105.61%	110.26%	128.90%	159.39%	100.00%	-
EY	7.47	6.36	6.56	6.28	5.38	4.35	6.93	5.13%
YoY %	17.45%	-3.05%	4.46%	16.73%	23.68%	-37.23%	-	-
Horiz. %	107.79%	91.77%	94.66%	90.62%	77.63%	62.77%	100.00%	-
DY	0.07	0.08	0.11	0.07	0.06	0.00	0.08	-8.52%
YoY %	-12.50%	-27.27%	57.14%	16.67%	0.00%	0.00%	-	-
Horiz. %	87.50%	100.00%	137.50%	87.50%	75.00%	0.00%	100.00%	-
P/NAPS	1.86	1.83	2.00	2.11	2.25	2.35	2.54	-18.77%
YoY %	1.64%	-8.50%	-5.21%	-6.22%	-4.26%	-7.48%	-	-
Horiz. %	73.23%	72.05%	78.74%	83.07%	88.58%	92.52%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/08	27/05/08	26/02/08	27/11/07	28/08/07	29/05/07	26/02/07	-
Price	2.56	2.69	2.65	2.96	3.18	2.87	3.55	-
P/RPS	2.17	2.48	2.51	2.87	3.17	2.97	2.65	-12.48%
YoY %	-12.50%	-1.20%	-12.54%	-9.46%	6.73%	12.08%	-	-
Horiz. %	81.89%	93.58%	94.72%	108.30%	119.62%	112.08%	100.00%	-
P/EPS	12.56	15.90	14.32	15.91	17.77	19.13	14.23	-7.99%
YoY %	-21.01%	11.03%	-9.99%	-10.47%	-7.11%	34.43%	-	-
Horiz. %	88.26%	111.74%	100.63%	111.81%	124.88%	134.43%	100.00%	-
EY	7.96	6.29	6.98	6.28	5.63	5.23	7.03	8.64%
YoY %	26.55%	-9.89%	11.15%	11.55%	7.65%	-25.60%	-	-
Horiz. %	113.23%	89.47%	99.29%	89.33%	80.09%	74.40%	100.00%	-
DY	0.08	0.07	0.11	0.07	0.06	0.00	0.08	0.00%
YoY %	14.29%	-36.36%	57.14%	16.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	87.50%	137.50%	87.50%	75.00%	0.00%	100.00%	-
P/NAPS	1.74	1.86	1.88	2.11	2.15	1.95	2.50	-21.48%
YoY %	-6.45%	-1.06%	-10.90%	-1.86%	10.26%	-22.00%	-	-
Horiz. %	69.60%	74.40%	75.20%	84.40%	86.00%	78.00%	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