[ENGKAH] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	75,556	75,454	72,280	66,204	72,542	70,361	72,920	2.38%
YoY %	0.14%	4.39%	9.18%	-8.74%	3.10%	-3.51%	-	-
Horiz. %	103.61%	103.48%	99.12%	90.79%	99.48%	96.49%	100.00%	-
PBT	9,270	10,348	9,502	8,304	13,495	14,480	14,908	-27.08%
YoY %	-10.42%	8.90%	14.43%	-38.47%	-6.80%	-2.87%	-	-
Horiz. %	62.18%	69.41%	63.74%	55.70%	90.52%	97.13%	100.00%	-
Tax	-2,438	-2,762	-2,510	0	-2,395	-2,456	-2,310	3.65%
YoY %	11.73%	-10.04%	0.00%	0.00%	2.48%	-6.32%	-	-
Horiz. %	105.54%	119.57%	108.66%	0.00%	103.68%	106.32%	100.00%	-
NP	6,832	7,585	6,992	8,304	11,100	12,024	12,598	-33.42%
YoY %	-9.93%	8.48%	-15.80%	-25.19%	-7.68%	-4.56%	-	-
Horiz. %	54.23%	60.21%	55.50%	65.92%	88.11%	95.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,832	7,585	6,992	6,124	11,100	12,024	12,598	-33.42%
YoY %	-9.93%	8.48%	14.17%	-44.83%	-7.68%	-4.56%	-	-
Horiz. %	54.23%	60.21%	55.50%	48.61%	88.11%	95.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.30%	26.69%	26.42%	0.00%	17.75%	16.96%	15.50%	-
YoY %	-1.46%	1.02%	0.00%	0.00%	4.66%	9.42%	-	-
Horiz. %	169.68%	172.19%	170.45%	0.00%	114.52%	109.42%	100.00%	-
Total Cost	68,724	67,869	65,288	57,900	61,442	58,337	60,322	9.05%
YoY %	1.26%	3.95%	12.76%	-5.76%	5.32%	-3.29%	-	-
Horiz. %	113.93%	112.51%	108.23%	95.98%	101.86%	96.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,272	78,532	78,582	85,810	84,638	87,151	90,868	-10.21%
YoY %	-1.60%	-0.06%	-8.42%	1.38%	-2.88%	-4.09%	-	-
Horiz. %	85.04%	86.42%	86.48%	94.43%	93.14%	95.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	179	8,244	12,375	123	9,267	123	123	28.33%
YoY %	-97.83%	-33.38%	9,960.98%	-98.67%	7,434.15%	0.00%	-	-
Horiz. %	145.53%	6,702.44%	10,060.98%	100.00%	7,534.15%	100.00%	100.00%	-
Div Payout %	2.62%	108.70%	176.99%	2.02%	83.49%	1.03%	0.98%	-
YoY %	-97.59%	-38.58%	8,661.88%	-97.58%	8,005.83%	5.10%	-	-
Horiz. %	267.35%	11,091.84%	18,060.20%	206.12%	8,519.39%	105.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	77,272	78,532	78,582	85,810	84,638	87,151	90,868	-10.21%
YoY %	-1.60%	-0.06%	-8.42%	1.38%	-2.88%	-4.09%	-	-
Horiz. %	85.04%	86.42%	86.48%	94.43%	93.14%	95.91%	100.00%	-
NOSH	61,818	61,836	61,876	61,733	61,780	61,809	61,815	0.00%
YoY %	-0.03%	-0.06%	0.23%	-0.08%	-0.05%	-0.01%	-	-
Horiz. %	100.00%	100.03%	100.10%	99.87%	99.94%	99.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.04%	10.05%	9.67%	12.54%	15.30%	17.09%	17.28%	-
YoY %	-10.05%	3.93%	-22.89%	-18.04%	-10.47%	-1.10%	-	-
Horiz. %	52.31%	58.16%	55.96%	72.57%	88.54%	98.90%	100.00%	-
ROE	8.84%	9.66%	8.90%	7.14%	13.11%	13.80%	13.86%	-
YoY %	-8.49%	8.54%	24.65%	-45.54%	-5.00%	-0.43%	-	-
Horiz. %	63.78%	69.70%	64.21%	51.52%	94.59%	99.57%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	122.22	122.02	116.81	107.24	117.42	113.84	117.96	2.38%
YoY %	0.16%	4.46%	8.92%	-8.67%	3.14%	-3.49%	-	-
Horiz. %	103.61%	103.44%	99.03%	90.91%	99.54%	96.51%	100.00%	-
EPS	11.05	12.27	11.30	9.92	17.95	19.45	20.38	-33.43%
YoY %	-9.94%	8.58%	13.91%	-44.74%	-7.71%	-4.56%	-	-
Horiz. %	54.22%	60.21%	55.45%	48.68%	88.08%	95.44%	100.00%	-
DPS	0.29	13.33	20.00	0.20	15.00	0.20	0.20	28.02%
YoY %	-97.82%	-33.35%	9,900.00%	-98.67%	7,400.00%	0.00%	-	-
Horiz. %	145.00%	6,665.00%	10,000.00%	100.00%	7,500.00%	100.00%	100.00%	-
NAPS	1.25	1.27	1.27	1.39	1.37	1.41	1.47	-10.21%
YoY %	-1.57%	0.00%	-8.63%	1.46%	-2.84%	-4.08%	-	-
Horiz. %	85.03%	86.39%	86.39%	94.56%	93.20%	95.92%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,733
RPS	63.96	63.88	61.19	56.05	61.41	59.57	61.73	2.38%
YoY %	0.13%	4.40%	9.17%	-8.73%	3.09%	-3.50%	-	-
Horiz. %	103.61%	103.48%	99.13%	90.80%	99.48%	96.50%	100.00%	-
EPS	5.78	6.42	5.92	5.18	9.40	10.18	10.67	-33.47%
YoY %	-9.97%	8.45%	14.29%	-44.89%	-7.66%	-4.59%	-	-
Horiz. %	54.17%	60.17%	55.48%	48.55%	88.10%	95.41%	100.00%	-
DPS	0.15	6.98	10.48	0.10	7.85	0.10	0.10	30.94%
YoY %	-97.85%	-33.40%	10,380.00%	-98.73%	7,750.00%	0.00%	-	-
Horiz. %	150.00%	6,980.00%	10,480.00%	100.00%	7,850.00%	100.00%	100.00%	-
NAPS	0.6542	0.6648	0.6653	0.7265	0.7165	0.7378	0.7693	-10.21%
YoY %	-1.59%	-0.08%	-8.42%	1.40%	-2.89%	-4.09%	-	-
Horiz. %	85.04%	86.42%	86.48%	94.44%	93.14%	95.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.13	2.43	2.51	2.37	2.44	2.54	2.73	-
P/RPS	1.74	1.99	2.15	2.21	2.08	2.23	2.31	-17.17%
YoY %	-12.56%	-7.44%	-2.71%	6.25%	-6.73%	-3.46%	-	-
Horiz. %	75.32%	86.15%	93.07%	95.67%	90.04%	96.54%	100.00%	-
P/EPS	19.27	19.81	22.21	23.89	13.58	13.06	13.40	27.32%
YoY %	-2.73%	-10.81%	-7.03%	75.92%	3.98%	-2.54%	-	-
Horiz. %	143.81%	147.84%	165.75%	178.28%	101.34%	97.46%	100.00%	-
EY	5.19	5.05	4.50	4.19	7.36	7.66	7.47	-21.50%
YoY %	2.77%	12.22%	7.40%	-43.07%	-3.92%	2.54%	-	-
Horiz. %	69.48%	67.60%	60.24%	56.09%	98.53%	102.54%	100.00%	-
DY	0.14	5.49	7.97	0.08	6.15	0.08	0.07	58.53%
YoY %	-97.45%	-31.12%	9,862.50%	-98.70%	7,587.50%	14.29%	-	-
Horiz. %	200.00%	7,842.86%	11,385.71%	114.29%	8,785.71%	114.29%	100.00%	-
P/NAPS	1.70	1.91	1.98	1.71	1.78	1.80	1.86	-5.80%
YoY %	-10.99%	-3.54%	15.79%	-3.93%	-1.11%	-3.23%	-	-
Horiz. %	91.40%	102.69%	106.45%	91.94%	95.70%	96.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	24/11/09	25/08/09	29/05/09	26/02/09	27/11/08	27/08/08	-
Price	2.12	2.09	2.38	2.35	2.37	2.45	2.56	-
P/RPS	1.73	1.71	2.04	2.19	2.02	2.15	2.17	-13.98%
YoY %	1.17%	-16.18%	-6.85%	8.42%	-6.05%	-0.92%	-	-
Horiz. %	79.72%	78.80%	94.01%	100.92%	93.09%	99.08%	100.00%	-
P/EPS	19.18	17.04	21.06	23.69	13.19	12.59	12.56	32.50%
YoY %	12.56%	-19.09%	-11.10%	79.61%	4.77%	0.24%	-	-
Horiz. %	152.71%	135.67%	167.68%	188.61%	105.02%	100.24%	100.00%	-
EY	5.21	5.87	4.75	4.22	7.58	7.94	7.96	-24.55%
YoY %	-11.24%	23.58%	12.56%	-44.33%	-4.53%	-0.25%	-	-
Horiz. %	65.45%	73.74%	59.67%	53.02%	95.23%	99.75%	100.00%	-
DY	0.14	6.38	8.40	0.09	6.33	0.08	0.08	45.07%
YoY %	-97.81%	-24.05%	9,233.33%	-98.58%	7,812.50%	0.00%	-	-
Horiz. %	175.00%	7,975.00%	10,500.00%	112.50%	7,912.50%	100.00%	100.00%	-
P/NAPS	1.70	1.65	1.87	1.69	1.73	1.74	1.74	-1.53%
YoY %	3.03%	-11.76%	10.65%	-2.31%	-0.57%	0.00%	-	-
Horiz. %	97.70%	94.83%	107.47%	97.13%	99.43%	100.00%	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