[ENGKAH] QoQ Cumulative 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
Cumulative Result
Revenue	97,399	69,621	43,120	19,082	75,556	56,591	36,140	93.31%
YoY %	39.90%	61.46%	125.97%	-74.74%	33.51%	56.59%	-	-
Horiz. %	269.50%	192.64%	119.31%	52.80%	209.06%	156.59%	100.00%	-
PBT	15,762	11,726	6,908	2,749	9,270	7,761	4,751	121.95%
YoY %	34.42%	69.75%	151.29%	-70.35%	19.44%	63.36%	-	-
Horiz. %	331.76%	246.81%	145.40%	57.86%	195.12%	163.36%	100.00%	-
Tax	-3,752	-2,744	-1,435	-815	-2,438	-2,072	-1,255	107.11%
YoY %	-36.73%	-91.22%	-76.07%	66.57%	-17.66%	-65.10%	-	-
Horiz. %	298.96%	218.65%	114.34%	64.94%	194.26%	165.10%	100.00%	-
NP	12,010	8,982	5,473	1,934	6,832	5,689	3,496	127.16%
YoY %	33.71%	64.11%	182.99%	-71.69%	20.09%	62.73%	-	-
Horiz. %	343.54%	256.92%	156.55%	55.32%	195.42%	162.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,010	8,993	5,473	1,934	6,832	5,689	3,496	127.16%
YoY %	33.55%	64.32%	182.99%	-71.69%	20.09%	62.73%	-	-
Horiz. %	343.54%	257.24%	156.55%	55.32%	195.42%	162.73%	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%	26.70%	26.42%	-
YoY %	1.71%	12.66%	-29.95%	12.74%	-1.50%	1.06%	-	-
Horiz. %	90.08%	88.57%	78.61%	112.23%	99.55%	101.06%	100.00%	-
Total Cost	85,389	60,639	37,647	17,148	68,724	50,902	32,644	89.51%
YoY %	40.82%	61.07%	119.54%	-75.05%	35.01%	55.93%	-	-
Horiz. %	261.58%	185.76%	115.33%	52.53%	210.53%	155.93%	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	6,962	4,638	2,317	179	6,183	6,187	51.78%
YoY %	66.48%	50.11%	100.17%	1,194.41%	-97.10%	-0.06%	-	-
Horiz. %	187.33%	112.53%	74.96%	37.45%	2.89%	99.94%	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%	11.26%	6.81%	2.45%	8.84%	7.24%	4.45%	-
YoY %	36.94%	65.35%	177.96%	-72.29%	22.10%	62.70%	-	-
Horiz. %	346.52%	253.03%	153.03%	55.06%	198.65%	162.70%	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	112.49	69.73	30.88	122.22	91.52	58.41	93.43%
YoY %	40.07%	61.32%	125.81%	-74.73%	33.54%	56.69%	-	-
Horiz. %	269.77%	192.59%	119.38%	52.87%	209.24%	156.69%	100.00%	-
EPS	19.42	14.53	8.85	3.13	11.05	9.20	5.65	127.24%
YoY %	33.65%	64.18%	182.75%	-71.67%	20.11%	62.83%	-	-
Horiz. %	343.72%	257.17%	156.64%	55.40%	195.58%	162.83%	100.00%	-
DPS	18.75	11.25	7.50	3.75	0.29	10.00	10.00	51.88%
YoY %	66.67%	50.00%	100.00%	1,193.10%	-97.10%	0.00%	-	-
Horiz. %	187.50%	112.50%	75.00%	37.50%	2.90%	100.00%	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	82.46	58.94	36.50	16.15	63.96	47.91	30.60	93.29%
YoY %	39.90%	61.48%	126.01%	-74.75%	33.50%	56.57%	-	-
Horiz. %	269.48%	192.61%	119.28%	52.78%	209.02%	156.57%	100.00%	-
EPS	10.17	7.61	4.63	1.64	5.78	4.82	2.96	127.18%
YoY %	33.64%	64.36%	182.32%	-71.63%	19.92%	62.84%	-	-
Horiz. %	343.58%	257.09%	156.42%	55.41%	195.27%	162.84%	100.00%	-
DPS	9.81	5.89	3.93	1.96	0.15	5.23	5.24	51.72%
YoY %	66.55%	49.87%	100.51%	1,206.67%	-97.13%	-0.19%	-	-
Horiz. %	187.21%	112.40%	75.00%	37.40%	2.86%	99.81%	100.00%	-
NAPS	0.6594	0.6759	0.6806	0.6696	0.6542	0.6648	0.6653	-0.59%
YoY %	-2.44%	-0.69%	1.64%	2.35%	-1.59%	-0.08%	-	-
Horiz. %	99.11%	101.59%	102.30%	100.65%	98.33%	99.92%	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	2.18	3.08	6.74	1.74	2.66	4.30	-51.67%
YoY %	-33.94%	-29.22%	-54.30%	287.36%	-34.59%	-38.14%	-	-
Horiz. %	33.49%	50.70%	71.63%	156.74%	40.47%	61.86%	100.00%	-
P/EPS	11.68	16.86	24.29	66.45	19.27	26.41	44.42	-58.85%
YoY %	-30.72%	-30.59%	-63.45%	244.84%	-27.04%	-40.54%	-	-
Horiz. %	26.29%	37.96%	54.68%	149.59%	43.38%	59.46%	100.00%	-
EY	8.56	5.93	4.12	1.50	5.19	3.79	2.25	143.11%
YoY %	44.35%	43.93%	174.67%	-71.10%	36.94%	68.44%	-	-
Horiz. %	380.44%	263.56%	183.11%	66.67%	230.67%	168.44%	100.00%	-
DY	8.26	4.59	3.49	1.80	0.14	4.12	3.98	62.48%
YoY %	79.96%	31.52%	93.89%	1,185.71%	-96.60%	3.52%	-	-
Horiz. %	207.54%	115.33%	87.69%	45.23%	3.52%	103.52%	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	2.14	3.00	6.44	1.73	2.28	4.07	-49.88%
YoY %	-32.71%	-28.67%	-53.42%	272.25%	-24.12%	-43.98%	-	-
Horiz. %	35.38%	52.58%	73.71%	158.23%	42.51%	56.02%	100.00%	-
P/EPS	11.68	16.59	23.62	63.58	19.18	22.72	42.12	-57.37%
YoY %	-29.60%	-29.76%	-62.85%	231.49%	-15.58%	-46.06%	-	-
Horiz. %	27.73%	39.39%	56.08%	150.95%	45.54%	53.94%	100.00%	-
EY	8.56	6.03	4.23	1.57	5.21	4.40	2.37	134.85%
YoY %	41.96%	42.55%	169.43%	-69.87%	18.41%	85.65%	-	-
Horiz. %	361.18%	254.43%	178.48%	66.24%	219.83%	185.65%	100.00%	-
DY	8.26	4.67	3.59	1.88	0.14	4.78	4.20	56.77%
YoY %	76.87%	30.08%	90.96%	1,242.86%	-97.07%	13.81%	-	-
Horiz. %	196.67%	111.19%	85.48%	44.76%	3.33%	113.81%	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