[ENGKAH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	43,120	19,082	75,556	56,591	36,140	16,551	72,542	-29.37%
YoY %	125.97%	-74.74%	33.51%	56.59%	118.36%	-77.18%	-	-
Horiz. %	59.44%	26.30%	104.15%	78.01%	49.82%	22.82%	100.00%	-
PBT	6,908	2,749	9,270	7,761	4,751	2,076	13,495	-36.08%
YoY %	151.29%	-70.35%	19.44%	63.36%	128.85%	-84.62%	-	-
Horiz. %	51.19%	20.37%	68.69%	57.51%	35.21%	15.38%	100.00%	-
Tax	-1,435	-815	-2,438	-2,072	-1,255	0	-2,395	-28.99%
YoY %	-76.07%	66.57%	-17.66%	-65.10%	0.00%	0.00%	-	-
Horiz. %	59.92%	34.03%	101.80%	86.51%	52.40%	0.00%	100.00%	-
NP	5,473	1,934	6,832	5,689	3,496	2,076	11,100	-37.66%
YoY %	182.99%	-71.69%	20.09%	62.73%	68.40%	-81.30%	-	-
Horiz. %	49.31%	17.42%	61.55%	51.25%	31.50%	18.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,473	1,934	6,832	5,689	3,496	1,531	11,100	-37.66%
YoY %	182.99%	-71.69%	20.09%	62.73%	128.35%	-86.21%	-	-
Horiz. %	49.31%	17.42%	61.55%	51.25%	31.50%	13.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.77%	29.65%	26.30%	26.70%	26.42%	0.00%	17.75%	-
YoY %	-29.95%	12.74%	-1.50%	1.06%	0.00%	0.00%	-	-
Horiz. %	117.01%	167.04%	148.17%	150.42%	148.85%	0.00%	100.00%	-
Total Cost	37,647	17,148	68,724	50,902	32,644	14,475	61,442	-27.92%
YoY %	119.54%	-75.05%	35.01%	55.93%	125.52%	-76.44%	-	-
Horiz. %	61.27%	27.91%	111.85%	82.85%	53.13%	23.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,394	79,090	77,272	78,532	78,582	85,810	84,638	-3.38%
YoY %	1.65%	2.35%	-1.60%	-0.06%	-8.42%	1.38%	-	-
Horiz. %	94.99%	93.45%	91.30%	92.79%	92.84%	101.38%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	4,638	2,317	179	6,183	6,187	30	9,267	-37.04%
YoY %	100.17%	1,194.41%	-97.10%	-0.06%	20,523.33%	-99.68%	-	-
Horiz. %	50.05%	25.00%	1.93%	66.72%	66.76%	0.32%	100.00%	-
Div Payout %	84.75%	119.81%	2.62%	108.70%	176.99%	2.02%	83.49%	-
YoY %	-29.26%	4,472.90%	-97.59%	-38.58%	8,661.88%	-97.58%	-	-
Horiz. %	101.51%	143.50%	3.14%	130.20%	211.99%	2.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	80,394	79,090	77,272	78,532	78,582	85,810	84,638	-3.38%
YoY %	1.65%	2.35%	-1.60%	-0.06%	-8.42%	1.38%	-	-
Horiz. %	94.99%	93.45%	91.30%	92.79%	92.84%	101.38%	100.00%	-
NOSH	61,841	61,789	61,818	61,836	61,876	61,733	61,780	0.06%
YoY %	0.08%	-0.05%	-0.03%	-0.06%	0.23%	-0.08%	-	-
Horiz. %	100.10%	100.01%	100.06%	100.09%	100.16%	99.92%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	12.69%	10.14%	9.04%	10.05%	9.67%	12.54%	15.30%	-
YoY %	25.15%	12.17%	-10.05%	3.93%	-22.89%	-18.04%	-	-
Horiz. %	82.94%	66.27%	59.08%	65.69%	63.20%	81.96%	100.00%	-
ROE	6.81%	2.45%	8.84%	7.24%	4.45%	1.78%	13.11%	-
YoY %	177.96%	-72.29%	22.10%	62.70%	150.00%	-86.42%	-	-
Horiz. %	51.95%	18.69%	67.43%	55.23%	33.94%	13.58%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	69.73	30.88	122.22	91.52	58.41	26.81	117.42	-29.41%
YoY %	125.81%	-74.73%	33.54%	56.69%	117.87%	-77.17%	-	-
Horiz. %	59.39%	26.30%	104.09%	77.94%	49.74%	22.83%	100.00%	-
EPS	8.85	3.13	11.05	9.20	5.65	2.48	17.95	-37.67%
YoY %	182.75%	-71.67%	20.11%	62.83%	127.82%	-86.18%	-	-
Horiz. %	49.30%	17.44%	61.56%	51.25%	31.48%	13.82%	100.00%	-
DPS	7.50	3.75	0.29	10.00	10.00	0.05	15.00	-37.08%
YoY %	100.00%	1,193.10%	-97.10%	0.00%	19,900.00%	-99.67%	-	-
Horiz. %	50.00%	25.00%	1.93%	66.67%	66.67%	0.33%	100.00%	-
NAPS	1.30	1.28	1.25	1.27	1.27	1.39	1.37	-3.44%
YoY %	1.56%	2.40%	-1.57%	0.00%	-8.63%	1.46%	-	-
Horiz. %	94.89%	93.43%	91.24%	92.70%	92.70%	101.46%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,774
RPS	36.50	16.15	63.96	47.91	30.60	14.01	61.41	-29.37%
YoY %	126.01%	-74.75%	33.50%	56.57%	118.42%	-77.19%	-	-
Horiz. %	59.44%	26.30%	104.15%	78.02%	49.83%	22.81%	100.00%	-
EPS	4.63	1.64	5.78	4.82	2.96	1.30	9.40	-37.71%
YoY %	182.32%	-71.63%	19.92%	62.84%	127.69%	-86.17%	-	-
Horiz. %	49.26%	17.45%	61.49%	51.28%	31.49%	13.83%	100.00%	-
DPS	3.93	1.96	0.15	5.23	5.24	0.03	7.85	-37.03%
YoY %	100.51%	1,206.67%	-97.13%	-0.19%	17,366.67%	-99.62%	-	-
Horiz. %	50.06%	24.97%	1.91%	66.62%	66.75%	0.38%	100.00%	-
NAPS	0.6806	0.6696	0.6542	0.6648	0.6653	0.7265	0.7165	-3.37%
YoY %	1.64%	2.35%	-1.59%	-0.08%	-8.42%	1.40%	-	-
Horiz. %	94.99%	93.45%	91.30%	92.78%	92.85%	101.40%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.15	2.08	2.13	2.43	2.51	2.37	2.44	-
P/RPS	3.08	6.74	1.74	2.66	4.30	8.84	2.08	30.00%
YoY %	-54.30%	287.36%	-34.59%	-38.14%	-51.36%	325.00%	-	-
Horiz. %	148.08%	324.04%	83.65%	127.88%	206.73%	425.00%	100.00%	-
P/EPS	24.29	66.45	19.27	26.41	44.42	95.56	13.58	47.50%
YoY %	-63.45%	244.84%	-27.04%	-40.54%	-53.52%	603.68%	-	-
Horiz. %	178.87%	489.32%	141.90%	194.48%	327.10%	703.68%	100.00%	-
EY	4.12	1.50	5.19	3.79	2.25	1.05	7.36	-32.14%
YoY %	174.67%	-71.10%	36.94%	68.44%	114.29%	-85.73%	-	-
Horiz. %	55.98%	20.38%	70.52%	51.49%	30.57%	14.27%	100.00%	-
DY	3.49	1.80	0.14	4.12	3.98	0.02	6.15	-31.52%
YoY %	93.89%	1,185.71%	-96.60%	3.52%	19,800.00%	-99.67%	-	-
Horiz. %	56.75%	29.27%	2.28%	66.99%	64.72%	0.33%	100.00%	-
P/NAPS	1.65	1.63	1.70	1.91	1.98	1.71	1.78	-4.94%
YoY %	1.23%	-4.12%	-10.99%	-3.54%	15.79%	-3.93%	-	-
Horiz. %	92.70%	91.57%	95.51%	107.30%	111.24%	96.07%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	26/05/10	25/02/10	24/11/09	25/08/09	29/05/09	26/02/09	-
Price	2.09	1.99	2.12	2.09	2.38	2.35	2.37	-
P/RPS	3.00	6.44	1.73	2.28	4.07	8.77	2.02	30.26%
YoY %	-53.42%	272.25%	-24.12%	-43.98%	-53.59%	334.16%	-	-
Horiz. %	148.51%	318.81%	85.64%	112.87%	201.49%	434.16%	100.00%	-
P/EPS	23.62	63.58	19.18	22.72	42.12	94.76	13.19	47.62%
YoY %	-62.85%	231.49%	-15.58%	-46.06%	-55.55%	618.42%	-	-
Horiz. %	179.08%	482.03%	145.41%	172.25%	319.33%	718.42%	100.00%	-
EY	4.23	1.57	5.21	4.40	2.37	1.06	7.58	-32.29%
YoY %	169.43%	-69.87%	18.41%	85.65%	123.58%	-86.02%	-	-
Horiz. %	55.80%	20.71%	68.73%	58.05%	31.27%	13.98%	100.00%	-
DY	3.59	1.88	0.14	4.78	4.20	0.02	6.33	-31.55%
YoY %	90.96%	1,242.86%	-97.07%	13.81%	20,900.00%	-99.68%	-	-
Horiz. %	56.71%	29.70%	2.21%	75.51%	66.35%	0.32%	100.00%	-
P/NAPS	1.61	1.55	1.70	1.65	1.87	1.69	1.73	-4.69%
YoY %	3.87%	-8.82%	3.03%	-11.76%	10.65%	-2.31%	-	-
Horiz. %	93.06%	89.60%	98.27%	95.38%	108.09%	97.69%	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