[ENGKAH] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ENGKAH] ENG KAH CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.81%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
ENGKAH's Result
ENGKAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 64,457 65,936 69,128 84,300 90,254 93,416 95,152 -22.84%
PBT 9,494 9,910 10,284 16,001 16,986 16,374 15,900 -29.06%
Tax -1,884 -1,826 -2,744 -3,005 -3,341 -3,574 -4,268 -41.99%
NP 7,610 8,084 7,540 12,996 13,645 12,800 11,632 -24.61%
-
NP to SH 7,610 8,140 7,540 12,989 13,645 12,800 11,632 -24.61%
-
Tax Rate 19.84% 18.43% 26.68% 18.78% 19.67% 21.83% 26.84% -
Total Cost 56,846 57,852 61,588 71,304 76,609 80,616 83,520 -22.60%
-
Net Worth 71,610 74,254 77,105 77,632 79,257 75,439 79,815 -6.97%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 13,904 14,010 13,409 15,457 13,904 12,367 12,374 8.07%
Div Payout % 182.70% 172.12% 177.85% 119.01% 101.90% 96.62% 106.38% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,610 74,254 77,105 77,632 79,257 75,439 79,815 -6.97%
NOSH 69,524 70,051 67,047 68,701 69,524 61,835 61,872 8.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.81% 12.26% 10.91% 15.42% 15.12% 13.70% 12.22% -
ROE 10.63% 10.96% 9.78% 16.73% 17.22% 16.97% 14.57% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 92.71 94.12 103.10 122.71 129.82 151.07 153.79 -28.61%
EPS 10.95 11.62 10.84 14.72 19.63 20.70 18.80 -30.23%
DPS 20.00 20.00 20.00 22.50 20.00 20.00 20.00 0.00%
NAPS 1.03 1.06 1.15 1.13 1.14 1.22 1.29 -13.92%
Adjusted Per Share Value based on latest NOSH - 70,329
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.58 45.60 47.81 58.30 62.42 64.61 65.81 -22.85%
EPS 5.26 5.63 5.21 8.98 9.44 8.85 8.04 -24.61%
DPS 9.62 9.69 9.27 10.69 9.62 8.55 8.56 8.08%
NAPS 0.4953 0.5136 0.5333 0.5369 0.5482 0.5218 0.552 -6.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.68 3.11 3.29 3.45 3.56 3.55 3.12 -
P/RPS 2.89 3.30 3.19 2.81 2.74 2.35 2.03 26.52%
P/EPS 24.48 26.76 29.26 18.25 18.14 17.15 16.60 29.52%
EY 4.08 3.74 3.42 5.48 5.51 5.83 6.03 -22.90%
DY 7.46 6.43 6.08 6.52 5.62 5.63 6.41 10.63%
P/NAPS 2.60 2.93 2.86 3.05 3.12 2.91 2.42 4.89%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 23/05/13 26/02/13 22/11/12 28/08/12 24/05/12 -
Price 2.73 3.05 3.20 3.29 3.50 3.41 3.15 -
P/RPS 2.94 3.24 3.10 2.68 2.70 2.26 2.05 27.14%
P/EPS 24.94 26.25 28.46 17.40 17.83 16.47 16.76 30.30%
EY 4.01 3.81 3.51 5.75 5.61 6.07 5.97 -23.28%
DY 7.33 6.56 6.25 6.84 5.71 5.87 6.35 10.03%
P/NAPS 2.65 2.88 2.78 2.91 3.07 2.80 2.44 5.65%

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
Post a Comment