[ENGKAH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Annualized Quarter Result
Revenue	65,936	69,128	84,300	90,254	93,416	95,152	95,583	-21.94%
YoY %	-4.62%	-18.00%	-6.60%	-3.38%	-1.82%	-0.45%	-	-
Horiz. %	68.98%	72.32%	88.20%	94.42%	97.73%	99.55%	100.00%	-
PBT	9,910	10,284	16,001	16,986	16,374	15,900	16,071	-27.57%
YoY %	-3.64%	-35.73%	-5.80%	3.74%	2.98%	-1.06%	-	-
Horiz. %	61.66%	63.99%	99.56%	105.69%	101.89%	98.94%	100.00%	-
Tax	-1,826	-2,744	-3,005	-3,341	-3,574	-4,268	-3,254	-31.99%
YoY %	33.45%	8.69%	10.06%	6.52%	16.26%	-31.16%	-	-
Horiz. %	56.12%	84.33%	92.35%	102.67%	109.83%	131.16%	100.00%	-
NP	8,084	7,540	12,996	13,645	12,800	11,632	12,817	-26.47%
YoY %	7.21%	-41.98%	-4.76%	6.60%	10.04%	-9.25%	-	-
Horiz. %	63.07%	58.83%	101.40%	106.46%	99.87%	90.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,140	7,540	12,989	13,645	12,800	11,632	12,817	-26.13%
YoY %	7.96%	-41.95%	-4.81%	6.60%	10.04%	-9.25%	-	-
Horiz. %	63.51%	58.83%	101.34%	106.46%	99.87%	90.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.43%	26.68%	18.78%	19.67%	21.83%	26.84%	20.25%	-
YoY %	-30.92%	42.07%	-4.52%	-9.89%	-18.67%	32.54%	-	-
Horiz. %	91.01%	131.75%	92.74%	97.14%	107.80%	132.54%	100.00%	-
Total Cost	57,852	61,588	71,304	76,609	80,616	83,520	82,766	-21.25%
YoY %	-6.07%	-13.63%	-6.92%	-4.97%	-3.48%	0.91%	-	-
Horiz. %	69.90%	74.41%	86.15%	92.56%	97.40%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	74,254	77,105	77,632	79,257	75,439	79,815	76,667	-2.11%
YoY %	-3.70%	-0.68%	-2.05%	5.06%	-5.48%	4.11%	-	-
Horiz. %	96.85%	100.57%	101.26%	103.38%	98.40%	104.11%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	14,010	13,409	15,457	13,904	12,367	12,374	13,911	0.47%
YoY %	4.48%	-13.25%	11.17%	12.43%	-0.06%	-11.05%	-	-
Horiz. %	100.71%	96.39%	111.11%	99.95%	88.90%	88.95%	100.00%	-
Div Payout %	172.12%	177.85%	119.01%	101.90%	96.62%	106.38%	108.54%	-
YoY %	-3.22%	49.44%	16.79%	5.46%	-9.17%	-1.99%	-	-
Horiz. %	158.58%	163.86%	109.65%	93.88%	89.02%	98.01%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	74,254	77,105	77,632	79,257	75,439	79,815	76,667	-2.11%
YoY %	-3.70%	-0.68%	-2.05%	5.06%	-5.48%	4.11%	-	-
Horiz. %	96.85%	100.57%	101.26%	103.38%	98.40%	104.11%	100.00%	-
NOSH	70,051	67,047	68,701	69,524	61,835	61,872	61,828	8.68%
YoY %	4.48%	-2.41%	-1.18%	12.43%	-0.06%	0.07%	-	-
Horiz. %	113.30%	108.44%	111.12%	112.45%	100.01%	100.07%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	12.26%	10.91%	15.42%	15.12%	13.70%	12.22%	13.41%	-
YoY %	12.37%	-29.25%	1.98%	10.36%	12.11%	-8.87%	-	-
Horiz. %	91.42%	81.36%	114.99%	112.75%	102.16%	91.13%	100.00%	-
ROE	10.96%	9.78%	16.73%	17.22%	16.97%	14.57%	16.72%	-
YoY %	12.07%	-41.54%	-2.85%	1.47%	16.47%	-12.86%	-	-
Horiz. %	65.55%	58.49%	100.06%	102.99%	101.50%	87.14%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	94.12	103.10	122.71	129.82	151.07	153.79	154.59	-28.18%
YoY %	-8.71%	-15.98%	-5.48%	-14.07%	-1.77%	-0.52%	-	-
Horiz. %	60.88%	66.69%	79.38%	83.98%	97.72%	99.48%	100.00%	-
EPS	11.62	10.84	14.72	19.63	20.70	18.80	20.73	-32.04%
YoY %	7.20%	-26.36%	-25.01%	-5.17%	10.11%	-9.31%	-	-
Horiz. %	56.05%	52.29%	71.01%	94.69%	99.86%	90.69%	100.00%	-
DPS	20.00	20.00	22.50	20.00	20.00	20.00	22.50	-7.55%
YoY %	0.00%	-11.11%	12.50%	0.00%	0.00%	-11.11%	-	-
Horiz. %	88.89%	88.89%	100.00%	88.89%	88.89%	88.89%	100.00%	-
NAPS	1.06	1.15	1.13	1.14	1.22	1.29	1.24	-9.93%
YoY %	-7.83%	1.77%	-0.88%	-6.56%	-5.43%	4.03%	-	-
Horiz. %	85.48%	92.74%	91.13%	91.94%	98.39%	104.03%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 69,456
RPS	45.60	47.81	58.30	62.42	64.61	65.81	66.11	-21.95%
YoY %	-4.62%	-17.99%	-6.60%	-3.39%	-1.82%	-0.45%	-	-
Horiz. %	68.98%	72.32%	88.19%	94.42%	97.73%	99.55%	100.00%	-
EPS	5.63	5.21	8.98	9.44	8.85	8.04	8.86	-26.10%
YoY %	8.06%	-41.98%	-4.87%	6.67%	10.07%	-9.26%	-	-
Horiz. %	63.54%	58.80%	101.35%	106.55%	99.89%	90.74%	100.00%	-
DPS	9.69	9.27	10.69	9.62	8.55	8.56	9.62	0.48%
YoY %	4.53%	-13.28%	11.12%	12.51%	-0.12%	-11.02%	-	-
Horiz. %	100.73%	96.36%	111.12%	100.00%	88.88%	88.98%	100.00%	-
NAPS	0.5136	0.5333	0.5369	0.5482	0.5218	0.552	0.5302	-2.10%
YoY %	-3.69%	-0.67%	-2.06%	5.06%	-5.47%	4.11%	-	-
Horiz. %	96.87%	100.58%	101.26%	103.39%	98.42%	104.11%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	-
Price	3.11	3.29	3.45	3.56	3.55	3.12	2.92	-
P/RPS	3.30	3.19	2.81	2.74	2.35	2.03	1.89	45.04%
YoY %	3.45%	13.52%	2.55%	16.60%	15.76%	7.41%	-	-
Horiz. %	174.60%	168.78%	148.68%	144.97%	124.34%	107.41%	100.00%	-
P/EPS	26.76	29.26	18.25	18.14	17.15	16.60	14.09	53.42%
YoY %	-8.54%	60.33%	0.61%	5.77%	3.31%	17.81%	-	-
Horiz. %	189.92%	207.67%	129.52%	128.74%	121.72%	117.81%	100.00%	-
EY	3.74	3.42	5.48	5.51	5.83	6.03	7.10	-34.80%
YoY %	9.36%	-37.59%	-0.54%	-5.49%	-3.32%	-15.07%	-	-
Horiz. %	52.68%	48.17%	77.18%	77.61%	82.11%	84.93%	100.00%	-
DY	6.43	6.08	6.52	5.62	5.63	6.41	7.71	-11.40%
YoY %	5.76%	-6.75%	16.01%	-0.18%	-12.17%	-16.86%	-	-
Horiz. %	83.40%	78.86%	84.57%	72.89%	73.02%	83.14%	100.00%	-
P/NAPS	2.93	2.86	3.05	3.12	2.91	2.42	2.35	15.85%
YoY %	2.45%	-6.23%	-2.24%	7.22%	20.25%	2.98%	-	-
Horiz. %	124.68%	121.70%	129.79%	132.77%	123.83%	102.98%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	23/05/13	26/02/13	22/11/12	28/08/12	24/05/12	27/02/12	-
Price	3.05	3.20	3.29	3.50	3.41	3.15	3.17	-
P/RPS	3.24	3.10	2.68	2.70	2.26	2.05	2.05	35.72%
YoY %	4.52%	15.67%	-0.74%	19.47%	10.24%	0.00%	-	-
Horiz. %	158.05%	151.22%	130.73%	131.71%	110.24%	100.00%	100.00%	-
P/EPS	26.25	28.46	17.40	17.83	16.47	16.76	15.29	43.42%
YoY %	-7.77%	63.56%	-2.41%	8.26%	-1.73%	9.61%	-	-
Horiz. %	171.68%	186.13%	113.80%	116.61%	107.72%	109.61%	100.00%	-
EY	3.81	3.51	5.75	5.61	6.07	5.97	6.54	-30.26%
YoY %	8.55%	-38.96%	2.50%	-7.58%	1.68%	-8.72%	-	-
Horiz. %	58.26%	53.67%	87.92%	85.78%	92.81%	91.28%	100.00%	-
DY	6.56	6.25	6.84	5.71	5.87	6.35	7.10	-5.14%
YoY %	4.96%	-8.63%	19.79%	-2.73%	-7.56%	-10.56%	-	-
Horiz. %	92.39%	88.03%	96.34%	80.42%	82.68%	89.44%	100.00%	-
P/NAPS	2.88	2.78	2.91	3.07	2.80	2.44	2.56	8.17%
YoY %	3.60%	-4.47%	-5.21%	9.64%	14.75%	-4.69%	-	-
Horiz. %	112.50%	108.59%	113.67%	119.92%	109.38%	95.31%	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