[ENGKAH] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	97,399	92,828	86,240	76,328	75,556	75,454	72,280	21.93%
YoY %	4.92%	7.64%	12.99%	1.02%	0.14%	4.39%	-	-
Horiz. %	134.75%	128.43%	119.31%	105.60%	104.53%	104.39%	100.00%	-
PBT	15,762	15,634	13,816	10,996	9,270	10,348	9,502	40.00%
YoY %	0.82%	13.16%	25.65%	18.62%	-10.42%	8.90%	-	-
Horiz. %	165.88%	164.53%	145.40%	115.72%	97.56%	108.90%	100.00%	-
Tax	-3,752	-3,658	-2,870	-3,260	-2,438	-2,762	-2,510	30.63%
YoY %	-2.57%	-27.46%	11.96%	-33.72%	11.73%	-10.04%	-	-
Horiz. %	149.48%	145.74%	114.34%	129.88%	97.13%	110.04%	100.00%	-
NP	12,010	11,976	10,946	7,736	6,832	7,585	6,992	43.28%
YoY %	0.28%	9.41%	41.49%	13.23%	-9.93%	8.48%	-	-
Horiz. %	171.77%	171.28%	156.55%	110.64%	97.71%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,010	11,990	10,946	7,736	6,832	7,585	6,992	43.28%
YoY %	0.17%	9.54%	41.49%	13.23%	-9.93%	8.48%	-	-
Horiz. %	171.77%	171.48%	156.55%	110.64%	97.71%	108.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.80%	23.40%	20.77%	29.65%	26.30%	26.69%	26.42%	-
YoY %	1.71%	12.66%	-29.95%	12.74%	-1.46%	1.02%	-	-
Horiz. %	90.08%	88.57%	78.61%	112.23%	99.55%	101.02%	100.00%	-
Total Cost	85,389	80,852	75,294	68,592	68,724	67,869	65,288	19.53%
YoY %	5.61%	7.38%	9.77%	-0.19%	1.26%	3.95%	-	-
Horiz. %	130.79%	123.84%	115.33%	105.06%	105.26%	103.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,886	79,841	80,394	79,090	77,272	78,532	78,582	-0.58%
YoY %	-2.45%	-0.69%	1.65%	2.35%	-1.60%	-0.06%	-	-
Horiz. %	99.11%	101.60%	102.31%	100.65%	98.33%	99.94%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	11,590	9,283	9,276	9,268	179	8,244	12,375	-4.26%
YoY %	24.85%	0.08%	0.09%	5,077.65%	-97.83%	-33.38%	-	-
Horiz. %	93.66%	75.01%	74.96%	74.89%	1.45%	66.62%	100.00%	-
Div Payout %	96.50%	77.43%	84.75%	119.81%	2.62%	108.70%	176.99%	-
YoY %	24.63%	-8.64%	-29.26%	4,472.90%	-97.59%	-38.58%	-	-
Horiz. %	54.52%	43.75%	47.88%	67.69%	1.48%	61.42%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	77,886	79,841	80,394	79,090	77,272	78,532	78,582	-0.58%
YoY %	-2.45%	-0.69%	1.65%	2.35%	-1.60%	-0.06%	-	-
Horiz. %	99.11%	101.60%	102.31%	100.65%	98.33%	99.94%	100.00%	-
NOSH	61,814	61,892	61,841	61,789	61,818	61,836	61,876	-0.06%
YoY %	-0.13%	0.08%	0.08%	-0.05%	-0.03%	-0.06%	-	-
Horiz. %	99.90%	100.03%	99.94%	99.86%	99.91%	99.94%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	12.33%	12.90%	12.69%	10.14%	9.04%	10.05%	9.67%	-
YoY %	-4.42%	1.65%	25.15%	12.17%	-10.05%	3.93%	-	-
Horiz. %	127.51%	133.40%	131.23%	104.86%	93.49%	103.93%	100.00%	-
ROE	15.42%	15.02%	13.62%	9.78%	8.84%	9.66%	8.90%	-
YoY %	2.66%	10.28%	39.26%	10.63%	-8.49%	8.54%	-	-
Horiz. %	173.26%	168.76%	153.03%	109.89%	99.33%	108.54%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	157.57	149.98	139.45	123.53	122.22	122.02	116.81	22.01%
YoY %	5.06%	7.55%	12.89%	1.07%	0.16%	4.46%	-	-
Horiz. %	134.89%	128.40%	119.38%	105.75%	104.63%	104.46%	100.00%	-
EPS	19.42	19.37	17.70	12.52	11.05	12.27	11.30	43.33%
YoY %	0.26%	9.44%	41.37%	13.30%	-9.94%	8.58%	-	-
Horiz. %	171.86%	171.42%	156.64%	110.80%	97.79%	108.58%	100.00%	-
DPS	18.75	15.00	15.00	15.00	0.29	13.33	20.00	-4.20%
YoY %	25.00%	0.00%	0.00%	5,072.41%	-97.82%	-33.35%	-	-
Horiz. %	93.75%	75.00%	75.00%	75.00%	1.45%	66.65%	100.00%	-
NAPS	1.26	1.29	1.30	1.28	1.25	1.27	1.27	-0.52%
YoY %	-2.33%	-0.77%	1.56%	2.40%	-1.57%	0.00%	-	-
Horiz. %	99.21%	101.57%	102.36%	100.79%	98.43%	100.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 61,789
RPS	67.36	64.20	59.65	52.79	52.26	52.19	49.99	21.92%
YoY %	4.92%	7.63%	12.99%	1.01%	0.13%	4.40%	-	-
Horiz. %	134.75%	128.43%	119.32%	105.60%	104.54%	104.40%	100.00%	-
EPS	8.31	8.29	7.57	5.35	4.73	5.25	4.84	43.24%
YoY %	0.24%	9.51%	41.50%	13.11%	-9.90%	8.47%	-	-
Horiz. %	171.69%	171.28%	156.40%	110.54%	97.73%	108.47%	100.00%	-
DPS	8.02	6.42	6.42	6.41	0.12	5.70	8.56	-4.23%
YoY %	24.92%	0.00%	0.16%	5,241.67%	-97.89%	-33.41%	-	-
Horiz. %	93.69%	75.00%	75.00%	74.88%	1.40%	66.59%	100.00%	-
NAPS	0.5387	0.5522	0.556	0.547	0.5344	0.5431	0.5435	-0.58%
YoY %	-2.44%	-0.68%	1.65%	2.36%	-1.60%	-0.07%	-	-
Horiz. %	99.12%	101.60%	102.30%	100.64%	98.33%	99.93%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.27	2.45	2.15	2.08	2.13	2.43	2.51	-
P/RPS	1.44	1.63	1.54	1.68	1.74	1.99	2.15	-23.39%
YoY %	-11.66%	5.84%	-8.33%	-3.45%	-12.56%	-7.44%	-	-
Horiz. %	66.98%	75.81%	71.63%	78.14%	80.93%	92.56%	100.00%	-
P/EPS	11.68	12.65	12.15	16.61	19.27	19.81	22.21	-34.77%
YoY %	-7.67%	4.12%	-26.85%	-13.80%	-2.73%	-10.81%	-	-
Horiz. %	52.59%	56.96%	54.71%	74.79%	86.76%	89.19%	100.00%	-
EY	8.56	7.91	8.23	6.02	5.19	5.05	4.50	53.34%
YoY %	8.22%	-3.89%	36.71%	15.99%	2.77%	12.22%	-	-
Horiz. %	190.22%	175.78%	182.89%	133.78%	115.33%	112.22%	100.00%	-
DY	8.26	6.12	6.98	7.21	0.14	5.49	7.97	2.40%
YoY %	34.97%	-12.32%	-3.19%	5,050.00%	-97.45%	-31.12%	-	-
Horiz. %	103.64%	76.79%	87.58%	90.46%	1.76%	68.88%	100.00%	-
P/NAPS	1.80	1.90	1.65	1.63	1.70	1.91	1.98	-6.14%
YoY %	-5.26%	15.15%	1.23%	-4.12%	-10.99%	-3.54%	-	-
Horiz. %	90.91%	95.96%	83.33%	82.32%	85.86%	96.46%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	26/11/10	25/08/10	26/05/10	25/02/10	24/11/09	25/08/09	-
Price	2.27	2.41	2.09	1.99	2.12	2.09	2.38	-
P/RPS	1.44	1.61	1.50	1.61	1.73	1.71	2.04	-20.67%
YoY %	-10.56%	7.33%	-6.83%	-6.94%	1.17%	-16.18%	-	-
Horiz. %	70.59%	78.92%	73.53%	78.92%	84.80%	83.82%	100.00%	-
P/EPS	11.68	12.44	11.81	15.89	19.18	17.04	21.06	-32.42%
YoY %	-6.11%	5.33%	-25.68%	-17.15%	12.56%	-19.09%	-	-
Horiz. %	55.46%	59.07%	56.08%	75.45%	91.07%	80.91%	100.00%	-
EY	8.56	8.04	8.47	6.29	5.21	5.87	4.75	47.92%
YoY %	6.47%	-5.08%	34.66%	20.73%	-11.24%	23.58%	-	-
Horiz. %	180.21%	169.26%	178.32%	132.42%	109.68%	123.58%	100.00%	-
DY	8.26	6.22	7.18	7.54	0.14	6.38	8.40	-1.11%
YoY %	32.80%	-13.37%	-4.77%	5,285.71%	-97.81%	-24.05%	-	-
Horiz. %	98.33%	74.05%	85.48%	89.76%	1.67%	75.95%	100.00%	-
P/NAPS	1.80	1.87	1.61	1.55	1.70	1.65	1.87	-2.50%
YoY %	-3.74%	16.15%	3.87%	-8.82%	3.03%	-11.76%	-	-
Horiz. %	96.26%	100.00%	86.10%	82.89%	90.91%	88.24%	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