[ENGKAH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Annualized Quarter Result
Revenue	61,322	60,380	65,051	64,457	65,936	69,128	84,300	-19.16%
YoY %	1.56%	-7.18%	0.92%	-2.24%	-4.62%	-18.00%	-	-
Horiz. %	72.74%	71.63%	77.17%	76.46%	78.22%	82.00%	100.00%	-
PBT	7,148	7,688	9,748	9,494	9,910	10,284	16,001	-41.64%
YoY %	-7.02%	-21.13%	2.68%	-4.20%	-3.64%	-35.73%	-	-
Horiz. %	44.67%	48.05%	60.92%	59.33%	61.93%	64.27%	100.00%	-
Tax	-1,314	-2,128	-1,918	-1,884	-1,826	-2,744	-3,005	-42.47%
YoY %	38.25%	-10.95%	-1.80%	-3.18%	33.45%	8.69%	-	-
Horiz. %	43.73%	70.82%	63.83%	62.70%	60.77%	91.31%	100.00%	-
NP	5,834	5,560	7,830	7,610	8,084	7,540	12,996	-41.45%
YoY %	4.93%	-28.99%	2.89%	-5.86%	7.21%	-41.98%	-	-
Horiz. %	44.89%	42.78%	60.25%	58.56%	62.20%	58.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,834	5,560	7,843	7,610	8,140	7,540	12,989	-41.43%
YoY %	4.93%	-29.11%	3.06%	-6.51%	7.96%	-41.95%	-	-
Horiz. %	44.91%	42.81%	60.38%	58.59%	62.67%	58.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.38%	27.68%	19.68%	19.84%	18.43%	26.68%	18.78%	-
YoY %	-33.60%	40.65%	-0.81%	7.65%	-30.92%	42.07%	-	-
Horiz. %	97.87%	147.39%	104.79%	105.64%	98.14%	142.07%	100.00%	-
Total Cost	55,488	54,820	57,221	56,846	57,852	61,588	71,304	-15.43%
YoY %	1.22%	-4.20%	0.66%	-1.74%	-6.07%	-13.63%	-	-
Horiz. %	77.82%	76.88%	80.25%	79.72%	81.13%	86.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,092	75,173	72,715	71,610	74,254	77,105	77,632	-6.60%
YoY %	-6.76%	3.38%	1.54%	-3.56%	-3.70%	-0.68%	-	-
Horiz. %	90.29%	96.83%	93.67%	92.24%	95.65%	99.32%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	2,832	2,836	15,731	13,904	14,010	13,409	15,457	-67.84%
YoY %	-0.14%	-81.97%	13.14%	-0.76%	4.48%	-13.25%	-	-
Horiz. %	18.32%	18.35%	101.77%	89.95%	90.64%	86.75%	100.00%	-
Div Payout %	48.54%	51.02%	200.58%	182.70%	172.12%	177.85%	119.01%	-
YoY %	-4.86%	-74.56%	9.79%	6.15%	-3.22%	49.44%	-	-
Horiz. %	40.79%	42.87%	168.54%	153.52%	144.63%	149.44%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	70,092	75,173	72,715	71,610	74,254	77,105	77,632	-6.60%
YoY %	-6.76%	3.38%	1.54%	-3.56%	-3.70%	-0.68%	-	-
Horiz. %	90.29%	96.83%	93.67%	92.24%	95.65%	99.32%	100.00%	-
NOSH	70,800	70,918	69,918	69,524	70,051	67,047	68,701	2.03%
YoY %	-0.17%	1.43%	0.57%	-0.75%	4.48%	-2.41%	-	-
Horiz. %	103.06%	103.23%	101.77%	101.20%	101.97%	97.59%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	9.51%	9.21%	12.04%	11.81%	12.26%	10.91%	15.42%	-
YoY %	3.26%	-23.50%	1.95%	-3.67%	12.37%	-29.25%	-	-
Horiz. %	61.67%	59.73%	78.08%	76.59%	79.51%	70.75%	100.00%	-
ROE	8.32%	7.40%	10.79%	10.63%	10.96%	9.78%	16.73%	-
YoY %	12.43%	-31.42%	1.51%	-3.01%	12.07%	-41.54%	-	-
Horiz. %	49.73%	44.23%	64.49%	63.54%	65.51%	58.46%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	86.61	85.14	93.04	92.71	94.12	103.10	122.71	-20.77%
YoY %	1.73%	-8.49%	0.36%	-1.50%	-8.71%	-15.98%	-	-
Horiz. %	70.58%	69.38%	75.82%	75.55%	76.70%	84.02%	100.00%	-
EPS	8.24	7.84	11.07	10.95	11.62	10.84	14.72	-32.14%
YoY %	5.10%	-29.18%	1.10%	-5.77%	7.20%	-26.36%	-	-
Horiz. %	55.98%	53.26%	75.20%	74.39%	78.94%	73.64%	100.00%	-
DPS	4.00	4.00	22.50	20.00	20.00	20.00	22.50	-68.48%
YoY %	0.00%	-82.22%	12.50%	0.00%	0.00%	-11.11%	-	-
Horiz. %	17.78%	17.78%	100.00%	88.89%	88.89%	88.89%	100.00%	-
NAPS	0.99	1.06	1.04	1.03	1.06	1.15	1.13	-8.46%
YoY %	-6.60%	1.92%	0.97%	-2.83%	-7.83%	1.77%	-	-
Horiz. %	87.61%	93.81%	92.04%	91.15%	93.81%	101.77%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 69,416
RPS	51.91	51.12	55.07	54.57	55.82	58.52	71.37	-19.17%
YoY %	1.55%	-7.17%	0.92%	-2.24%	-4.61%	-18.00%	-	-
Horiz. %	72.73%	71.63%	77.16%	76.46%	78.21%	82.00%	100.00%	-
EPS	4.94	4.71	6.64	6.44	6.89	6.38	11.00	-41.44%
YoY %	4.88%	-29.07%	3.11%	-6.53%	7.99%	-42.00%	-	-
Horiz. %	44.91%	42.82%	60.36%	58.55%	62.64%	58.00%	100.00%	-
DPS	2.40	2.40	13.32	11.77	11.86	11.35	13.09	-67.82%
YoY %	0.00%	-81.98%	13.17%	-0.76%	4.49%	-13.29%	-	-
Horiz. %	18.33%	18.33%	101.76%	89.92%	90.60%	86.71%	100.00%	-
NAPS	0.5934	0.6364	0.6156	0.6062	0.6286	0.6528	0.6572	-6.59%
YoY %	-6.76%	3.38%	1.55%	-3.56%	-3.71%	-0.67%	-	-
Horiz. %	90.29%	96.84%	93.67%	92.24%	95.65%	99.33%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	2.56	2.47	2.53	2.68	3.11	3.29	3.45	-
P/RPS	2.96	2.90	2.72	2.89	3.30	3.19	2.81	3.53%
YoY %	2.07%	6.62%	-5.88%	-12.42%	3.45%	13.52%	-	-
Horiz. %	105.34%	103.20%	96.80%	102.85%	117.44%	113.52%	100.00%	-
P/EPS	31.07	31.51	22.55	24.48	26.76	29.26	18.25	42.71%
YoY %	-1.40%	39.73%	-7.88%	-8.52%	-8.54%	60.33%	-	-
Horiz. %	170.25%	172.66%	123.56%	134.14%	146.63%	160.33%	100.00%	-
EY	3.22	3.17	4.43	4.08	3.74	3.42	5.48	-29.91%
YoY %	1.58%	-28.44%	8.58%	9.09%	9.36%	-37.59%	-	-
Horiz. %	58.76%	57.85%	80.84%	74.45%	68.25%	62.41%	100.00%	-
DY	1.56	1.62	8.89	7.46	6.43	6.08	6.52	-61.56%
YoY %	-3.70%	-81.78%	19.17%	16.02%	5.76%	-6.75%	-	-
Horiz. %	23.93%	24.85%	136.35%	114.42%	98.62%	93.25%	100.00%	-
P/NAPS	2.59	2.33	2.43	2.60	2.93	2.86	3.05	-10.35%
YoY %	11.16%	-4.12%	-6.54%	-11.26%	2.45%	-6.23%	-	-
Horiz. %	84.92%	76.39%	79.67%	85.25%	96.07%	93.77%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	27/05/14	26/02/14	26/11/13	27/08/13	23/05/13	26/02/13	-
Price	2.23	2.61	2.51	2.73	3.05	3.20	3.29	-
P/RPS	2.57	3.07	2.70	2.94	3.24	3.10	2.68	-2.76%
YoY %	-16.29%	13.70%	-8.16%	-9.26%	4.52%	15.67%	-	-
Horiz. %	95.90%	114.55%	100.75%	109.70%	120.90%	115.67%	100.00%	-
P/EPS	27.06	33.29	22.38	24.94	26.25	28.46	17.40	34.33%
YoY %	-18.71%	48.75%	-10.26%	-4.99%	-7.77%	63.56%	-	-
Horiz. %	155.52%	191.32%	128.62%	143.33%	150.86%	163.56%	100.00%	-
EY	3.70	3.00	4.47	4.01	3.81	3.51	5.75	-25.52%
YoY %	23.33%	-32.89%	11.47%	5.25%	8.55%	-38.96%	-	-
Horiz. %	64.35%	52.17%	77.74%	69.74%	66.26%	61.04%	100.00%	-
DY	1.79	1.53	8.96	7.33	6.56	6.25	6.84	-59.18%
YoY %	16.99%	-82.92%	22.24%	11.74%	4.96%	-8.63%	-	-
Horiz. %	26.17%	22.37%	130.99%	107.16%	95.91%	91.37%	100.00%	-
P/NAPS	2.25	2.46	2.41	2.65	2.88	2.78	2.91	-15.79%
YoY %	-8.54%	2.07%	-9.06%	-7.99%	3.60%	-4.47%	-	-
Horiz. %	77.32%	84.54%	82.82%	91.07%	98.97%	95.53%	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