[ENGKAH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Cumulative Result
Revenue	29,621	14,722	64,299	46,477	30,661	15,095	65,051	-40.89%
YoY %	101.20%	-77.10%	38.35%	51.58%	103.12%	-76.80%	-	-
Horiz. %	45.54%	22.63%	98.84%	71.45%	47.13%	23.20%	100.00%	-
PBT	2,801	1,449	6,728	5,250	3,574	1,922	9,748	-56.55%
YoY %	93.31%	-78.46%	28.15%	46.89%	85.95%	-80.28%	-	-
Horiz. %	28.73%	14.86%	69.02%	53.86%	36.66%	19.72%	100.00%	-
Tax	-780	-418	-796	-1,084	-657	-532	-1,918	-45.19%
YoY %	-86.60%	47.49%	26.57%	-64.99%	-23.50%	72.26%	-	-
Horiz. %	40.67%	21.79%	41.50%	56.52%	34.25%	27.74%	100.00%	-
NP	2,021	1,031	5,932	4,166	2,917	1,390	7,830	-59.56%
YoY %	96.02%	-82.62%	42.39%	42.82%	109.86%	-82.25%	-	-
Horiz. %	25.81%	13.17%	75.76%	53.21%	37.25%	17.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,021	1,031	5,966	4,166	2,917	1,390	7,843	-59.60%
YoY %	96.02%	-82.72%	43.21%	42.82%	109.86%	-82.28%	-	-
Horiz. %	25.77%	13.15%	76.07%	53.12%	37.19%	17.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.85%	28.85%	11.83%	20.65%	18.38%	27.68%	19.68%	-
YoY %	-3.47%	143.87%	-42.71%	12.35%	-33.60%	40.65%	-	-
Horiz. %	141.51%	146.60%	60.11%	104.93%	93.39%	140.65%	100.00%	-
Total Cost	27,600	13,691	58,367	42,311	27,744	13,705	57,221	-38.57%
YoY %	101.59%	-76.54%	37.95%	52.51%	102.44%	-76.05%	-	-
Horiz. %	48.23%	23.93%	102.00%	73.94%	48.49%	23.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,664	72,734	72,617	70,730	70,092	75,173	72,715	-1.89%
YoY %	-2.85%	0.16%	2.67%	0.91%	-6.76%	3.38%	-	-
Horiz. %	97.18%	100.03%	99.87%	97.27%	96.39%	103.38%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	1,413	7	4,627	2,121	1,416	709	15,731	-80.03%
YoY %	20,085.71%	-99.85%	118.15%	49.79%	99.72%	-95.49%	-	-
Horiz. %	8.98%	0.04%	29.41%	13.48%	9.00%	4.51%	100.00%	-
Div Payout %	69.93%	0.68%	77.57%	50.93%	48.54%	51.02%	200.58%	-
YoY %	10,183.82%	-99.12%	52.31%	4.92%	-4.86%	-74.56%	-	-
Horiz. %	34.86%	0.34%	38.67%	25.39%	24.20%	25.44%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	70,664	72,734	72,617	70,730	70,092	75,173	72,715	-1.89%
YoY %	-2.85%	0.16%	2.67%	0.91%	-6.76%	3.38%	-	-
Horiz. %	97.18%	100.03%	99.87%	97.27%	96.39%	103.38%	100.00%	-
NOSH	70,664	70,616	71,193	70,730	70,800	70,918	69,918	0.71%
YoY %	0.07%	-0.81%	0.65%	-0.10%	-0.17%	1.43%	-	-
Horiz. %	101.07%	101.00%	101.82%	101.16%	101.26%	101.43%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	6.82%	7.00%	9.23%	8.96%	9.51%	9.21%	12.04%	-
YoY %	-2.57%	-24.16%	3.01%	-5.78%	3.26%	-23.50%	-	-
Horiz. %	56.64%	58.14%	76.66%	74.42%	78.99%	76.50%	100.00%	-
ROE	2.86%	1.42%	8.22%	5.89%	4.16%	1.85%	10.79%	-
YoY %	101.41%	-82.73%	39.56%	41.59%	124.86%	-82.85%	-	-
Horiz. %	26.51%	13.16%	76.18%	54.59%	38.55%	17.15%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	41.92	20.85	90.32	65.71	43.31	21.29	93.04	-41.31%
YoY %	101.06%	-76.92%	37.45%	51.72%	103.43%	-77.12%	-	-
Horiz. %	45.06%	22.41%	97.08%	70.63%	46.55%	22.88%	100.00%	-
EPS	2.86	1.46	8.38	5.89	4.12	1.96	11.07	-59.53%
YoY %	95.89%	-82.58%	42.28%	42.96%	110.20%	-82.29%	-	-
Horiz. %	25.84%	13.19%	75.70%	53.21%	37.22%	17.71%	100.00%	-
DPS	2.00	0.01	6.50	3.00	2.00	1.00	22.50	-80.17%
YoY %	19,900.00%	-99.85%	116.67%	50.00%	100.00%	-95.56%	-	-
Horiz. %	8.89%	0.04%	28.89%	13.33%	8.89%	4.44%	100.00%	-
NAPS	1.00	1.03	1.02	1.00	0.99	1.06	1.04	-2.58%
YoY %	-2.91%	0.98%	2.00%	1.01%	-6.60%	1.92%	-	-
Horiz. %	96.15%	99.04%	98.08%	96.15%	95.19%	101.92%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 70,564
RPS	25.08	12.46	54.43	39.35	25.96	12.78	55.07	-40.89%
YoY %	101.28%	-77.11%	38.32%	51.58%	103.13%	-76.79%	-	-
Horiz. %	45.54%	22.63%	98.84%	71.45%	47.14%	23.21%	100.00%	-
EPS	1.71	0.87	5.05	3.53	2.47	1.18	6.64	-59.62%
YoY %	96.55%	-82.77%	43.06%	42.91%	109.32%	-82.23%	-	-
Horiz. %	25.75%	13.10%	76.05%	53.16%	37.20%	17.77%	100.00%	-
DPS	1.20	0.01	3.92	1.80	1.20	0.60	13.32	-79.99%
YoY %	11,900.00%	-99.74%	117.78%	50.00%	100.00%	-95.50%	-	-
Horiz. %	9.01%	0.08%	29.43%	13.51%	9.01%	4.50%	100.00%	-
NAPS	0.5982	0.6158	0.6148	0.5988	0.5934	0.6364	0.6156	-1.89%
YoY %	-2.86%	0.16%	2.67%	0.91%	-6.76%	3.38%	-	-
Horiz. %	97.17%	100.03%	99.87%	97.27%	96.39%	103.38%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	2.01	2.17	2.18	2.24	2.56	2.47	2.53	-
P/RPS	4.80	10.41	2.41	3.41	5.91	11.60	2.72	46.18%
YoY %	-53.89%	331.95%	-29.33%	-42.30%	-49.05%	326.47%	-	-
Horiz. %	176.47%	382.72%	88.60%	125.37%	217.28%	426.47%	100.00%	-
P/EPS	70.28	148.63	26.01	38.03	62.14	126.02	22.55	113.80%
YoY %	-52.71%	471.43%	-31.61%	-38.80%	-50.69%	458.85%	-	-
Horiz. %	311.66%	659.11%	115.34%	168.65%	275.57%	558.85%	100.00%	-
EY	1.42	0.67	3.84	2.63	1.61	0.79	4.43	-53.26%
YoY %	111.94%	-82.55%	46.01%	63.35%	103.80%	-82.17%	-	-
Horiz. %	32.05%	15.12%	86.68%	59.37%	36.34%	17.83%	100.00%	-
DY	1.00	0.00	2.98	1.34	0.78	0.40	8.89	-76.79%
YoY %	0.00%	0.00%	122.39%	71.79%	95.00%	-95.50%	-	-
Horiz. %	11.25%	0.00%	33.52%	15.07%	8.77%	4.50%	100.00%	-
P/NAPS	2.01	2.11	2.14	2.24	2.59	2.33	2.43	-11.91%
YoY %	-4.74%	-1.40%	-4.46%	-13.51%	11.16%	-4.12%	-	-
Horiz. %	82.72%	86.83%	88.07%	92.18%	106.58%	95.88%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	21/08/15	28/05/15	26/02/15	26/11/14	26/08/14	27/05/14	26/02/14	-
Price	1.99	2.00	2.25	2.22	2.23	2.61	2.51	-
P/RPS	4.75	9.59	2.49	3.38	5.15	12.26	2.70	45.88%
YoY %	-50.47%	285.14%	-26.33%	-34.37%	-57.99%	354.07%	-	-
Horiz. %	175.93%	355.19%	92.22%	125.19%	190.74%	454.07%	100.00%	-
P/EPS	69.58	136.99	26.85	37.69	54.13	133.16	22.38	113.46%
YoY %	-49.21%	410.20%	-28.76%	-30.37%	-59.35%	495.00%	-	-
Horiz. %	310.90%	612.11%	119.97%	168.41%	241.87%	595.00%	100.00%	-
EY	1.44	0.73	3.72	2.65	1.85	0.75	4.47	-53.10%
YoY %	97.26%	-80.38%	40.38%	43.24%	146.67%	-83.22%	-	-
Horiz. %	32.21%	16.33%	83.22%	59.28%	41.39%	16.78%	100.00%	-
DY	1.01	0.01	2.89	1.35	0.90	0.38	8.96	-76.75%
YoY %	10,000.00%	-99.65%	114.07%	50.00%	136.84%	-95.76%	-	-
Horiz. %	11.27%	0.11%	32.25%	15.07%	10.04%	4.24%	100.00%	-
P/NAPS	1.99	1.94	2.21	2.22	2.25	2.46	2.41	-12.01%
YoY %	2.58%	-12.22%	-0.45%	-1.33%	-8.54%	2.07%	-	-
Horiz. %	82.57%	80.50%	91.70%	92.12%	93.36%	102.07%	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