[ENGKAH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	48,417	25,302	97,399	69,621	43,120	19,082	75,556	-25.73%
YoY %	91.36%	-74.02%	39.90%	61.46%	125.97%	-74.74%	-	-
Horiz. %	64.08%	33.49%	128.91%	92.14%	57.07%	25.26%	100.00%	-
PBT	9,557	4,580	15,762	11,726	6,908	2,749	9,270	2.05%
YoY %	108.67%	-70.94%	34.42%	69.75%	151.29%	-70.35%	-	-
Horiz. %	103.10%	49.41%	170.03%	126.49%	74.52%	29.65%	100.00%	-
Tax	-1,765	-1,208	-3,752	-2,744	-1,435	-815	-2,438	-19.42%
YoY %	-46.11%	67.80%	-36.73%	-91.22%	-76.07%	66.57%	-	-
Horiz. %	72.40%	49.55%	153.90%	112.55%	58.86%	33.43%	100.00%	-
NP	7,792	3,372	12,010	8,982	5,473	1,934	6,832	9.18%
YoY %	131.08%	-71.92%	33.71%	64.11%	182.99%	-71.69%	-	-
Horiz. %	114.05%	49.36%	175.79%	131.47%	80.11%	28.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,792	3,372	12,010	8,993	5,473	1,934	6,832	9.18%
YoY %	131.08%	-71.92%	33.55%	64.32%	182.99%	-71.69%	-	-
Horiz. %	114.05%	49.36%	175.79%	131.63%	80.11%	28.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.47%	26.38%	23.80%	23.40%	20.77%	29.65%	26.30%	-
YoY %	-29.98%	10.84%	1.71%	12.66%	-29.95%	12.74%	-	-
Horiz. %	70.23%	100.30%	90.49%	88.97%	78.97%	112.74%	100.00%	-
Total Cost	40,625	21,930	85,389	60,639	37,647	17,148	68,724	-29.63%
YoY %	85.25%	-74.32%	40.82%	61.07%	119.54%	-75.05%	-	-
Horiz. %	59.11%	31.91%	124.25%	88.24%	54.78%	24.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,919	81,051	77,886	79,841	80,394	79,090	77,272	0.55%
YoY %	-3.86%	4.06%	-2.45%	-0.69%	1.65%	2.35%	-	-
Horiz. %	100.84%	104.89%	100.79%	103.32%	104.04%	102.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	6,184	3,093	11,590	6,962	4,638	2,317	179	967.64%
YoY %	99.94%	-73.31%	66.48%	50.11%	100.17%	1,194.41%	-	-
Horiz. %	3,454.75%	1,727.93%	6,474.86%	3,889.39%	2,591.06%	1,294.41%	100.00%	-
Div Payout %	79.37%	91.74%	96.50%	77.43%	84.75%	119.81%	2.62%	-
YoY %	-13.48%	-4.93%	24.63%	-8.64%	-29.26%	4,472.90%	-	-
Horiz. %	3,029.39%	3,501.53%	3,683.21%	2,955.34%	3,234.73%	4,572.90%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	77,919	81,051	77,886	79,841	80,394	79,090	77,272	0.55%
YoY %	-3.86%	4.06%	-2.45%	-0.69%	1.65%	2.35%	-	-
Horiz. %	100.84%	104.89%	100.79%	103.32%	104.04%	102.35%	100.00%	-
NOSH	61,841	61,871	61,814	61,892	61,841	61,789	61,818	0.02%
YoY %	-0.05%	0.09%	-0.13%	0.08%	0.08%	-0.05%	-	-
Horiz. %	100.04%	100.09%	99.99%	100.12%	100.04%	99.95%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	16.09%	13.33%	12.33%	12.90%	12.69%	10.14%	9.04%	-
YoY %	20.71%	8.11%	-4.42%	1.65%	25.15%	12.17%	-	-
Horiz. %	177.99%	147.46%	136.39%	142.70%	140.38%	112.17%	100.00%	-
ROE	10.00%	4.16%	15.42%	11.26%	6.81%	2.45%	8.84%	-
YoY %	140.38%	-73.02%	36.94%	65.35%	177.96%	-72.29%	-	-
Horiz. %	113.12%	47.06%	174.43%	127.38%	77.04%	27.71%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	78.29	40.89	157.57	112.49	69.73	30.88	122.22	-25.75%
YoY %	91.46%	-74.05%	40.07%	61.32%	125.81%	-74.73%	-	-
Horiz. %	64.06%	33.46%	128.92%	92.04%	57.05%	25.27%	100.00%	-
EPS	12.60	5.45	19.42	14.53	8.85	3.13	11.05	9.17%
YoY %	131.19%	-71.94%	33.65%	64.18%	182.75%	-71.67%	-	-
Horiz. %	114.03%	49.32%	175.75%	131.49%	80.09%	28.33%	100.00%	-
DPS	10.00	5.00	18.75	11.25	7.50	3.75	0.29	966.31%
YoY %	100.00%	-73.33%	66.67%	50.00%	100.00%	1,193.10%	-	-
Horiz. %	3,448.28%	1,724.14%	6,465.52%	3,879.31%	2,586.21%	1,293.10%	100.00%	-
NAPS	1.26	1.31	1.26	1.29	1.30	1.28	1.25	0.53%
YoY %	-3.82%	3.97%	-2.33%	-0.77%	1.56%	2.40%	-	-
Horiz. %	100.80%	104.80%	100.80%	103.20%	104.00%	102.40%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 61,778
RPS	33.49	17.50	67.36	48.15	29.82	13.20	52.26	-25.73%
YoY %	91.37%	-74.02%	39.90%	61.47%	125.91%	-74.74%	-	-
Horiz. %	64.08%	33.49%	128.89%	92.14%	57.06%	25.26%	100.00%	-
EPS	5.39	2.33	8.31	6.22	3.79	1.34	4.73	9.12%
YoY %	131.33%	-71.96%	33.60%	64.12%	182.84%	-71.67%	-	-
Horiz. %	113.95%	49.26%	175.69%	131.50%	80.13%	28.33%	100.00%	-
DPS	4.28	2.14	8.02	4.82	3.21	1.60	0.12	990.64%
YoY %	100.00%	-73.32%	66.39%	50.16%	100.62%	1,233.33%	-	-
Horiz. %	3,566.67%	1,783.33%	6,683.33%	4,016.67%	2,675.00%	1,333.33%	100.00%	-
NAPS	0.5389	0.5606	0.5387	0.5522	0.556	0.547	0.5344	0.56%
YoY %	-3.87%	4.07%	-2.44%	-0.68%	1.65%	2.36%	-	-
Horiz. %	100.84%	104.90%	100.80%	103.33%	104.04%	102.36%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	2.75	2.48	2.27	2.45	2.15	2.08	2.13	-
P/RPS	3.51	6.06	1.44	2.18	3.08	6.74	1.74	59.85%
YoY %	-42.08%	320.83%	-33.94%	-29.22%	-54.30%	287.36%	-	-
Horiz. %	201.72%	348.28%	82.76%	125.29%	177.01%	387.36%	100.00%	-
P/EPS	21.83	45.50	11.68	16.86	24.29	66.45	19.27	8.69%
YoY %	-52.02%	289.55%	-30.72%	-30.59%	-63.45%	244.84%	-	-
Horiz. %	113.28%	236.12%	60.61%	87.49%	126.05%	344.84%	100.00%	-
EY	4.58	2.20	8.56	5.93	4.12	1.50	5.19	-8.01%
YoY %	108.18%	-74.30%	44.35%	43.93%	174.67%	-71.10%	-	-
Horiz. %	88.25%	42.39%	164.93%	114.26%	79.38%	28.90%	100.00%	-
DY	3.64	2.02	8.26	4.59	3.49	1.80	0.14	782.89%
YoY %	80.20%	-75.54%	79.96%	31.52%	93.89%	1,185.71%	-	-
Horiz. %	2,600.00%	1,442.86%	5,900.00%	3,278.57%	2,492.86%	1,285.71%	100.00%	-
P/NAPS	2.18	1.89	1.80	1.90	1.65	1.63	1.70	18.08%
YoY %	15.34%	5.00%	-5.26%	15.15%	1.23%	-4.12%	-	-
Horiz. %	128.24%	111.18%	105.88%	111.76%	97.06%	95.88%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/05/11	24/02/11	26/11/10	25/08/10	26/05/10	25/02/10	-
Price	2.62	2.45	2.27	2.41	2.09	1.99	2.12	-
P/RPS	3.35	5.99	1.44	2.14	3.00	6.44	1.73	55.54%
YoY %	-44.07%	315.97%	-32.71%	-28.67%	-53.42%	272.25%	-	-
Horiz. %	193.64%	346.24%	83.24%	123.70%	173.41%	372.25%	100.00%	-
P/EPS	20.79	44.95	11.68	16.59	23.62	63.58	19.18	5.53%
YoY %	-53.75%	284.85%	-29.60%	-29.76%	-62.85%	231.49%	-	-
Horiz. %	108.39%	234.36%	60.90%	86.50%	123.15%	331.49%	100.00%	-
EY	4.81	2.22	8.56	6.03	4.23	1.57	5.21	-5.20%
YoY %	116.67%	-74.07%	41.96%	42.55%	169.43%	-69.87%	-	-
Horiz. %	92.32%	42.61%	164.30%	115.74%	81.19%	30.13%	100.00%	-
DY	3.82	2.04	8.26	4.67	3.59	1.88	0.14	811.84%
YoY %	87.25%	-75.30%	76.87%	30.08%	90.96%	1,242.86%	-	-
Horiz. %	2,728.57%	1,457.14%	5,900.00%	3,335.71%	2,564.29%	1,342.86%	100.00%	-
P/NAPS	2.08	1.87	1.80	1.87	1.61	1.55	1.70	14.43%
YoY %	11.23%	3.89%	-3.74%	16.15%	3.87%	-8.82%	-	-
Horiz. %	122.35%	110.00%	105.88%	110.00%	94.71%	91.18%	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