[ENGKAH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	95,583	70,539	48,417	25,302	97,399	69,621	43,120	69.76%
YoY %	35.50%	45.69%	91.36%	-74.02%	39.90%	61.46%	-	-
Horiz. %	221.67%	163.59%	112.28%	58.68%	225.88%	161.46%	100.00%	-
PBT	16,071	13,508	9,557	4,580	15,762	11,726	6,908	75.30%
YoY %	18.97%	41.34%	108.67%	-70.94%	34.42%	69.75%	-	-
Horiz. %	232.64%	195.54%	138.35%	66.30%	228.17%	169.75%	100.00%	-
Tax	-3,254	-2,751	-1,765	-1,208	-3,752	-2,744	-1,435	72.34%
YoY %	-18.28%	-55.86%	-46.11%	67.80%	-36.73%	-91.22%	-	-
Horiz. %	226.76%	191.71%	123.00%	84.18%	261.46%	191.22%	100.00%	-
NP	12,817	10,757	7,792	3,372	12,010	8,982	5,473	76.07%
YoY %	19.15%	38.05%	131.08%	-71.92%	33.71%	64.11%	-	-
Horiz. %	234.19%	196.55%	142.37%	61.61%	219.44%	164.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,817	10,757	7,792	3,372	12,010	8,993	5,473	76.07%
YoY %	19.15%	38.05%	131.08%	-71.92%	33.55%	64.32%	-	-
Horiz. %	234.19%	196.55%	142.37%	61.61%	219.44%	164.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.25%	20.37%	18.47%	26.38%	23.80%	23.40%	20.77%	-
YoY %	-0.59%	10.29%	-29.98%	10.84%	1.71%	12.66%	-	-
Horiz. %	97.50%	98.07%	88.93%	127.01%	114.59%	112.66%	100.00%	-
Total Cost	82,766	59,782	40,625	21,930	85,389	60,639	37,647	68.83%
YoY %	38.45%	47.16%	85.25%	-74.32%	40.82%	61.07%	-	-
Horiz. %	219.85%	158.80%	107.91%	58.25%	226.81%	161.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,667	77,895	77,919	81,051	77,886	79,841	80,394	-3.10%
YoY %	-1.58%	-0.03%	-3.86%	4.06%	-2.45%	-0.69%	-	-
Horiz. %	95.36%	96.89%	96.92%	100.82%	96.88%	99.31%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	13,911	9,273	6,184	3,093	11,590	6,962	4,638	107.56%
YoY %	50.02%	49.95%	99.94%	-73.31%	66.48%	50.11%	-	-
Horiz. %	299.94%	199.94%	133.33%	66.69%	249.89%	150.11%	100.00%	-
Div Payout %	108.54%	86.21%	79.37%	91.74%	96.50%	77.43%	84.75%	-
YoY %	25.90%	8.62%	-13.48%	-4.93%	24.63%	-8.64%	-	-
Horiz. %	128.07%	101.72%	93.65%	108.25%	113.86%	91.36%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	76,667	77,895	77,919	81,051	77,886	79,841	80,394	-3.10%
YoY %	-1.58%	-0.03%	-3.86%	4.06%	-2.45%	-0.69%	-	-
Horiz. %	95.36%	96.89%	96.92%	100.82%	96.88%	99.31%	100.00%	-
NOSH	61,828	61,821	61,841	61,871	61,814	61,892	61,841	-0.01%
YoY %	0.01%	-0.03%	-0.05%	0.09%	-0.13%	0.08%	-	-
Horiz. %	99.98%	99.97%	100.00%	100.05%	99.96%	100.08%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	13.41%	15.25%	16.09%	13.33%	12.33%	12.90%	12.69%	-
YoY %	-12.07%	-5.22%	20.71%	8.11%	-4.42%	1.65%	-	-
Horiz. %	105.67%	120.17%	126.79%	105.04%	97.16%	101.65%	100.00%	-
ROE	16.72%	13.81%	10.00%	4.16%	15.42%	11.26%	6.81%	-
YoY %	21.07%	38.10%	140.38%	-73.02%	36.94%	65.35%	-	-
Horiz. %	245.52%	202.79%	146.84%	61.09%	226.43%	165.35%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	154.59	114.10	78.29	40.89	157.57	112.49	69.73	69.77%
YoY %	35.49%	45.74%	91.46%	-74.05%	40.07%	61.32%	-	-
Horiz. %	221.70%	163.63%	112.28%	58.64%	225.97%	161.32%	100.00%	-
EPS	20.73	17.40	12.60	5.45	19.42	14.53	8.85	76.10%
YoY %	19.14%	38.10%	131.19%	-71.94%	33.65%	64.18%	-	-
Horiz. %	234.24%	196.61%	142.37%	61.58%	219.44%	164.18%	100.00%	-
DPS	22.50	15.00	10.00	5.00	18.75	11.25	7.50	107.59%
YoY %	50.00%	50.00%	100.00%	-73.33%	66.67%	50.00%	-	-
Horiz. %	300.00%	200.00%	133.33%	66.67%	250.00%	150.00%	100.00%	-
NAPS	1.24	1.26	1.26	1.31	1.26	1.29	1.30	-3.09%
YoY %	-1.59%	0.00%	-3.82%	3.97%	-2.33%	-0.77%	-	-
Horiz. %	95.38%	96.92%	96.92%	100.77%	96.92%	99.23%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 61,871
RPS	66.11	48.79	33.49	17.50	67.36	48.15	29.82	69.77%
YoY %	35.50%	45.69%	91.37%	-74.02%	39.90%	61.47%	-	-
Horiz. %	221.70%	163.62%	112.31%	58.69%	225.89%	161.47%	100.00%	-
EPS	8.86	7.44	5.39	2.33	8.31	6.22	3.79	75.86%
YoY %	19.09%	38.03%	131.33%	-71.96%	33.60%	64.12%	-	-
Horiz. %	233.77%	196.31%	142.22%	61.48%	219.26%	164.12%	100.00%	-
DPS	9.62	6.41	4.28	2.14	8.02	4.82	3.21	107.44%
YoY %	50.08%	49.77%	100.00%	-73.32%	66.39%	50.16%	-	-
Horiz. %	299.69%	199.69%	133.33%	66.67%	249.84%	150.16%	100.00%	-
NAPS	0.5302	0.5387	0.5389	0.5606	0.5387	0.5522	0.556	-3.10%
YoY %	-1.58%	-0.04%	-3.87%	4.07%	-2.44%	-0.68%	-	-
Horiz. %	95.36%	96.89%	96.92%	100.83%	96.89%	99.32%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	2.92	2.69	2.75	2.48	2.27	2.45	2.15	-
P/RPS	1.89	2.36	3.51	6.06	1.44	2.18	3.08	-27.72%
YoY %	-19.92%	-32.76%	-42.08%	320.83%	-33.94%	-29.22%	-	-
Horiz. %	61.36%	76.62%	113.96%	196.75%	46.75%	70.78%	100.00%	-
P/EPS	14.09	15.46	21.83	45.50	11.68	16.86	24.29	-30.37%
YoY %	-8.86%	-29.18%	-52.02%	289.55%	-30.72%	-30.59%	-	-
Horiz. %	58.01%	63.65%	89.87%	187.32%	48.09%	69.41%	100.00%	-
EY	7.10	6.47	4.58	2.20	8.56	5.93	4.12	43.59%
YoY %	9.74%	41.27%	108.18%	-74.30%	44.35%	43.93%	-	-
Horiz. %	172.33%	157.04%	111.17%	53.40%	207.77%	143.93%	100.00%	-
DY	7.71	5.58	3.64	2.02	8.26	4.59	3.49	69.37%
YoY %	38.17%	53.30%	80.20%	-75.54%	79.96%	31.52%	-	-
Horiz. %	220.92%	159.89%	104.30%	57.88%	236.68%	131.52%	100.00%	-
P/NAPS	2.35	2.13	2.18	1.89	1.80	1.90	1.65	26.50%
YoY %	10.33%	-2.29%	15.34%	5.00%	-5.26%	15.15%	-	-
Horiz. %	142.42%	129.09%	132.12%	114.55%	109.09%	115.15%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	29/11/11	25/08/11	26/05/11	24/02/11	26/11/10	25/08/10	-
Price	3.17	2.88	2.62	2.45	2.27	2.41	2.09	-
P/RPS	2.05	2.52	3.35	5.99	1.44	2.14	3.00	-22.36%
YoY %	-18.65%	-24.78%	-44.07%	315.97%	-32.71%	-28.67%	-	-
Horiz. %	68.33%	84.00%	111.67%	199.67%	48.00%	71.33%	100.00%	-
P/EPS	15.29	16.55	20.79	44.95	11.68	16.59	23.62	-25.10%
YoY %	-7.61%	-20.39%	-53.75%	284.85%	-29.60%	-29.76%	-	-
Horiz. %	64.73%	70.07%	88.02%	190.30%	49.45%	70.24%	100.00%	-
EY	6.54	6.04	4.81	2.22	8.56	6.03	4.23	33.60%
YoY %	8.28%	25.57%	116.67%	-74.07%	41.96%	42.55%	-	-
Horiz. %	154.61%	142.79%	113.71%	52.48%	202.36%	142.55%	100.00%	-
DY	7.10	5.21	3.82	2.04	8.26	4.67	3.59	57.36%
YoY %	36.28%	36.39%	87.25%	-75.30%	76.87%	30.08%	-	-
Horiz. %	197.77%	145.13%	106.41%	56.82%	230.08%	130.08%	100.00%	-
P/NAPS	2.56	2.29	2.08	1.87	1.80	1.87	1.61	36.11%
YoY %	11.79%	10.10%	11.23%	3.89%	-3.74%	16.15%	-	-
Horiz. %	159.01%	142.24%	129.19%	116.15%	111.80%	116.15%	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