[ENGKAH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Annualized Quarter Result
Revenue	96,834	101,208	97,399	92,828	86,240	76,328	75,556	18.04%
YoY %	-4.32%	3.91%	4.92%	7.64%	12.99%	1.02%	-	-
Horiz. %	128.16%	133.95%	128.91%	122.86%	114.14%	101.02%	100.00%	-
PBT	19,114	18,320	15,762	15,634	13,816	10,996	9,270	62.21%
YoY %	4.33%	16.23%	0.82%	13.16%	25.65%	18.62%	-	-
Horiz. %	206.19%	197.63%	170.03%	168.65%	149.04%	118.62%	100.00%	-
Tax	-3,530	-4,832	-3,752	-3,658	-2,870	-3,260	-2,438	28.07%
YoY %	26.95%	-28.78%	-2.57%	-27.46%	11.96%	-33.72%	-	-
Horiz. %	144.79%	198.20%	153.90%	150.04%	117.72%	133.72%	100.00%	-
NP	15,584	13,488	12,010	11,976	10,946	7,736	6,832	73.54%
YoY %	15.54%	12.31%	0.28%	9.41%	41.49%	13.23%	-	-
Horiz. %	228.10%	197.42%	175.79%	175.29%	160.22%	113.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,584	13,488	12,010	11,990	10,946	7,736	6,832	73.54%
YoY %	15.54%	12.31%	0.17%	9.54%	41.49%	13.23%	-	-
Horiz. %	228.10%	197.42%	175.79%	175.50%	160.22%	113.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.47%	26.38%	23.80%	23.40%	20.77%	29.65%	26.30%	-
YoY %	-29.98%	10.84%	1.71%	12.66%	-29.95%	12.74%	-	-
Horiz. %	70.23%	100.30%	90.49%	88.97%	78.97%	112.74%	100.00%	-
Total Cost	81,250	87,720	85,389	80,852	75,294	68,592	68,724	11.84%
YoY %	-7.38%	2.73%	5.61%	7.38%	9.77%	-0.19%	-	-
Horiz. %	118.23%	127.64%	124.25%	117.65%	109.56%	99.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,919	81,051	77,886	79,841	80,394	79,090	77,272	0.55%
YoY %	-3.86%	4.06%	-2.45%	-0.69%	1.65%	2.35%	-	-
Horiz. %	100.84%	104.89%	100.79%	103.32%	104.04%	102.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	12,368	12,374	11,590	9,283	9,276	9,268	179	1596.94%
YoY %	-0.05%	6.76%	24.85%	0.08%	0.09%	5,077.65%	-	-
Horiz. %	6,909.50%	6,912.85%	6,474.86%	5,186.03%	5,182.12%	5,177.65%	100.00%	-
Div Payout %	79.37%	91.74%	96.50%	77.43%	84.75%	119.81%	2.62%	-
YoY %	-13.48%	-4.93%	24.63%	-8.64%	-29.26%	4,472.90%	-	-
Horiz. %	3,029.39%	3,501.53%	3,683.21%	2,955.34%	3,234.73%	4,572.90%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	77,919	81,051	77,886	79,841	80,394	79,090	77,272	0.55%
YoY %	-3.86%	4.06%	-2.45%	-0.69%	1.65%	2.35%	-	-
Horiz. %	100.84%	104.89%	100.79%	103.32%	104.04%	102.35%	100.00%	-
NOSH	61,841	61,871	61,814	61,892	61,841	61,789	61,818	0.02%
YoY %	-0.05%	0.09%	-0.13%	0.08%	0.08%	-0.05%	-	-
Horiz. %	100.04%	100.09%	99.99%	100.12%	100.04%	99.95%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	16.09%	13.33%	12.33%	12.90%	12.69%	10.14%	9.04%	-
YoY %	20.71%	8.11%	-4.42%	1.65%	25.15%	12.17%	-	-
Horiz. %	177.99%	147.46%	136.39%	142.70%	140.38%	112.17%	100.00%	-
ROE	20.00%	16.64%	15.42%	15.02%	13.62%	9.78%	8.84%	-
YoY %	20.19%	7.91%	2.66%	10.28%	39.26%	10.63%	-	-
Horiz. %	226.24%	188.24%	174.43%	169.91%	154.07%	110.63%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	156.58	163.58	157.57	149.98	139.45	123.53	122.22	18.01%
YoY %	-4.28%	3.81%	5.06%	7.55%	12.89%	1.07%	-	-
Horiz. %	128.11%	133.84%	128.92%	122.71%	114.10%	101.07%	100.00%	-
EPS	25.20	21.80	19.42	19.37	17.70	12.52	11.05	73.51%
YoY %	15.60%	12.26%	0.26%	9.44%	41.37%	13.30%	-	-
Horiz. %	228.05%	197.29%	175.75%	175.29%	160.18%	113.30%	100.00%	-
DPS	20.00	20.00	18.75	15.00	15.00	15.00	0.29	1594.81%
YoY %	0.00%	6.67%	25.00%	0.00%	0.00%	5,072.41%	-	-
Horiz. %	6,896.55%	6,896.55%	6,465.52%	5,172.41%	5,172.41%	5,172.41%	100.00%	-
NAPS	1.26	1.31	1.26	1.29	1.30	1.28	1.25	0.53%
YoY %	-3.82%	3.97%	-2.33%	-0.77%	1.56%	2.40%	-	-
Horiz. %	100.80%	104.80%	100.80%	103.20%	104.00%	102.40%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 61,778
RPS	81.98	85.68	82.46	78.59	73.01	64.62	63.96	18.04%
YoY %	-4.32%	3.90%	4.92%	7.64%	12.98%	1.03%	-	-
Horiz. %	128.17%	133.96%	128.92%	122.87%	114.15%	101.03%	100.00%	-
EPS	13.19	11.42	10.17	10.15	9.27	6.55	5.78	73.59%
YoY %	15.50%	12.29%	0.20%	9.49%	41.53%	13.32%	-	-
Horiz. %	228.20%	197.58%	175.95%	175.61%	160.38%	113.32%	100.00%	-
DPS	10.47	10.48	9.81	7.86	7.85	7.85	0.15	1608.49%
YoY %	-0.10%	6.83%	24.81%	0.13%	0.00%	5,133.33%	-	-
Horiz. %	6,980.00%	6,986.67%	6,540.00%	5,240.00%	5,233.33%	5,233.33%	100.00%	-
NAPS	0.6597	0.6862	0.6594	0.6759	0.6806	0.6696	0.6542	0.56%
YoY %	-3.86%	4.06%	-2.44%	-0.69%	1.64%	2.35%	-	-
Horiz. %	100.84%	104.89%	100.79%	103.32%	104.04%	102.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.75	2.48	2.27	2.45	2.15	2.08	2.13	-
P/RPS	1.76	1.52	1.44	1.63	1.54	1.68	1.74	0.76%
YoY %	15.79%	5.56%	-11.66%	5.84%	-8.33%	-3.45%	-	-
Horiz. %	101.15%	87.36%	82.76%	93.68%	88.51%	96.55%	100.00%	-
P/EPS	10.91	11.38	11.68	12.65	12.15	16.61	19.27	-31.63%
YoY %	-4.13%	-2.57%	-7.67%	4.12%	-26.85%	-13.80%	-	-
Horiz. %	56.62%	59.06%	60.61%	65.65%	63.05%	86.20%	100.00%	-
EY	9.16	8.79	8.56	7.91	8.23	6.02	5.19	46.19%
YoY %	4.21%	2.69%	8.22%	-3.89%	36.71%	15.99%	-	-
Horiz. %	176.49%	169.36%	164.93%	152.41%	158.57%	115.99%	100.00%	-
DY	7.27	8.06	8.26	6.12	6.98	7.21	0.14	1301.99%
YoY %	-9.80%	-2.42%	34.97%	-12.32%	-3.19%	5,050.00%	-	-
Horiz. %	5,192.86%	5,757.14%	5,900.00%	4,371.43%	4,985.71%	5,150.00%	100.00%	-
P/NAPS	2.18	1.89	1.80	1.90	1.65	1.63	1.70	18.08%
YoY %	15.34%	5.00%	-5.26%	15.15%	1.23%	-4.12%	-	-
Horiz. %	128.24%	111.18%	105.88%	111.76%	97.06%	95.88%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/05/11	24/02/11	26/11/10	25/08/10	26/05/10	25/02/10	-
Price	2.62	2.45	2.27	2.41	2.09	1.99	2.12	-
P/RPS	1.67	1.50	1.44	1.61	1.50	1.61	1.73	-2.33%
YoY %	11.33%	4.17%	-10.56%	7.33%	-6.83%	-6.94%	-	-
Horiz. %	96.53%	86.71%	83.24%	93.06%	86.71%	93.06%	100.00%	-
P/EPS	10.40	11.24	11.68	12.44	11.81	15.89	19.18	-33.57%
YoY %	-7.47%	-3.77%	-6.11%	5.33%	-25.68%	-17.15%	-	-
Horiz. %	54.22%	58.60%	60.90%	64.86%	61.57%	82.85%	100.00%	-
EY	9.62	8.90	8.56	8.04	8.47	6.29	5.21	50.67%
YoY %	8.09%	3.97%	6.47%	-5.08%	34.66%	20.73%	-	-
Horiz. %	184.64%	170.83%	164.30%	154.32%	162.57%	120.73%	100.00%	-
DY	7.63	8.16	8.26	6.22	7.18	7.54	0.14	1348.03%
YoY %	-6.50%	-1.21%	32.80%	-13.37%	-4.77%	5,285.71%	-	-
Horiz. %	5,450.00%	5,828.57%	5,900.00%	4,442.86%	5,128.57%	5,385.71%	100.00%	-
P/NAPS	2.08	1.87	1.80	1.87	1.61	1.55	1.70	14.43%
YoY %	11.23%	3.89%	-3.74%	16.15%	3.87%	-8.82%	-	-
Horiz. %	122.35%	110.00%	105.88%	110.00%	94.71%	91.18%	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