[ENGKAH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	65,051	48,343	32,968	17,282	84,300	67,691	46,708	24.63%
YoY %	34.56%	46.64%	90.76%	-79.50%	24.54%	44.92%	-	-
Horiz. %	139.27%	103.50%	70.58%	37.00%	180.48%	144.92%	100.00%	-
PBT	9,748	7,121	4,955	2,571	16,001	12,740	8,187	12.30%
YoY %	36.89%	43.71%	92.73%	-83.93%	25.60%	55.61%	-	-
Horiz. %	119.07%	86.98%	60.52%	31.40%	195.44%	155.61%	100.00%	-
Tax	-1,918	-1,413	-913	-686	-3,005	-2,506	-1,787	4.81%
YoY %	-35.74%	-54.76%	-33.09%	77.17%	-19.91%	-40.24%	-	-
Horiz. %	107.33%	79.07%	51.09%	38.39%	168.16%	140.24%	100.00%	-
NP	7,830	5,708	4,042	1,885	12,996	10,234	6,400	14.34%
YoY %	37.18%	41.22%	114.43%	-85.50%	26.99%	59.91%	-	-
Horiz. %	122.34%	89.19%	63.16%	29.45%	203.06%	159.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,843	5,708	4,070	1,885	12,989	10,234	6,400	14.47%
YoY %	37.40%	40.25%	115.92%	-85.49%	26.92%	59.91%	-	-
Horiz. %	122.55%	89.19%	63.59%	29.45%	202.95%	159.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.68%	19.84%	18.43%	26.68%	18.78%	19.67%	21.83%	-
YoY %	-0.81%	7.65%	-30.92%	42.07%	-4.52%	-9.89%	-	-
Horiz. %	90.15%	90.88%	84.43%	122.22%	86.03%	90.11%	100.00%	-
Total Cost	57,221	42,635	28,926	15,397	71,304	57,457	40,308	26.23%
YoY %	34.21%	47.39%	87.87%	-78.41%	24.10%	42.54%	-	-
Horiz. %	141.96%	105.77%	71.76%	38.20%	176.90%	142.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,715	71,610	74,254	77,105	77,632	79,257	75,439	-2.41%
YoY %	1.54%	-3.56%	-3.70%	-0.68%	-2.05%	5.06%	-	-
Horiz. %	96.39%	94.92%	98.43%	102.21%	102.91%	105.06%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	15,731	10,428	7,005	3,352	15,457	10,428	6,183	86.05%
YoY %	50.85%	48.87%	108.98%	-78.31%	48.23%	68.66%	-	-
Horiz. %	254.42%	168.66%	113.29%	54.21%	249.99%	168.66%	100.00%	-
Div Payout %	200.58%	182.70%	172.12%	177.85%	119.01%	101.90%	96.62%	-
YoY %	9.79%	6.15%	-3.22%	49.44%	16.79%	5.46%	-	-
Horiz. %	207.60%	189.09%	178.14%	184.07%	123.17%	105.46%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	72,715	71,610	74,254	77,105	77,632	79,257	75,439	-2.41%
YoY %	1.54%	-3.56%	-3.70%	-0.68%	-2.05%	5.06%	-	-
Horiz. %	96.39%	94.92%	98.43%	102.21%	102.91%	105.06%	100.00%	-
NOSH	69,918	69,524	70,051	67,047	68,701	69,524	61,835	8.51%
YoY %	0.57%	-0.75%	4.48%	-2.41%	-1.18%	12.43%	-	-
Horiz. %	113.07%	112.43%	113.29%	108.43%	111.10%	112.43%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	12.04%	11.81%	12.26%	10.91%	15.42%	15.12%	13.70%	-
YoY %	1.95%	-3.67%	12.37%	-29.25%	1.98%	10.36%	-	-
Horiz. %	87.88%	86.20%	89.49%	79.64%	112.55%	110.36%	100.00%	-
ROE	10.79%	7.97%	5.48%	2.44%	16.73%	12.91%	8.48%	-
YoY %	35.38%	45.44%	124.59%	-85.42%	29.59%	52.24%	-	-
Horiz. %	127.24%	93.99%	64.62%	28.77%	197.29%	152.24%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	93.04	69.53	47.06	25.78	122.71	97.36	75.54	14.85%
YoY %	33.81%	47.75%	82.54%	-78.99%	26.04%	28.89%	-	-
Horiz. %	123.17%	92.04%	62.30%	34.13%	162.44%	128.89%	100.00%	-
EPS	11.07	8.21	5.81	2.71	14.72	14.72	10.35	4.57%
YoY %	34.84%	41.31%	114.39%	-81.59%	0.00%	42.22%	-	-
Horiz. %	106.96%	79.32%	56.14%	26.18%	142.22%	142.22%	100.00%	-
DPS	22.50	15.00	10.00	5.00	22.50	15.00	10.00	71.45%
YoY %	50.00%	50.00%	100.00%	-77.78%	50.00%	50.00%	-	-
Horiz. %	225.00%	150.00%	100.00%	50.00%	225.00%	150.00%	100.00%	-
NAPS	1.04	1.03	1.06	1.15	1.13	1.14	1.22	-10.06%
YoY %	0.97%	-2.83%	-7.83%	1.77%	-0.88%	-6.56%	-	-
Horiz. %	85.25%	84.43%	86.89%	94.26%	92.62%	93.44%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 67,047
RPS	55.07	40.93	27.91	14.63	71.37	57.31	39.54	24.63%
YoY %	34.55%	46.65%	90.77%	-79.50%	24.53%	44.94%	-	-
Horiz. %	139.28%	103.52%	70.59%	37.00%	180.50%	144.94%	100.00%	-
EPS	6.64	4.83	3.45	1.60	11.00	8.66	5.42	14.45%
YoY %	37.47%	40.00%	115.62%	-85.45%	27.02%	59.78%	-	-
Horiz. %	122.51%	89.11%	63.65%	29.52%	202.95%	159.78%	100.00%	-
DPS	13.32	8.83	5.93	2.84	13.09	8.83	5.23	86.17%
YoY %	50.85%	48.90%	108.80%	-78.30%	48.24%	68.83%	-	-
Horiz. %	254.68%	168.83%	113.38%	54.30%	250.29%	168.83%	100.00%	-
NAPS	0.6156	0.6062	0.6286	0.6528	0.6572	0.671	0.6387	-2.41%
YoY %	1.55%	-3.56%	-3.71%	-0.67%	-2.06%	5.06%	-	-
Horiz. %	96.38%	94.91%	98.42%	102.21%	102.90%	105.06%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	2.53	2.68	3.11	3.29	3.45	3.56	3.55	-
P/RPS	2.72	3.85	6.61	12.76	2.81	3.66	4.70	-30.48%
YoY %	-29.35%	-41.75%	-48.20%	354.09%	-23.22%	-22.13%	-	-
Horiz. %	57.87%	81.91%	140.64%	271.49%	59.79%	77.87%	100.00%	-
P/EPS	22.55	32.64	53.53	117.02	18.25	24.18	34.30	-24.33%
YoY %	-30.91%	-39.02%	-54.26%	541.21%	-24.52%	-29.50%	-	-
Horiz. %	65.74%	95.16%	156.06%	341.17%	53.21%	70.50%	100.00%	-
EY	4.43	3.06	1.87	0.85	5.48	4.13	2.92	31.93%
YoY %	44.77%	63.64%	120.00%	-84.49%	32.69%	41.44%	-	-
Horiz. %	151.71%	104.79%	64.04%	29.11%	187.67%	141.44%	100.00%	-
DY	8.89	5.60	3.22	1.52	6.52	4.21	2.82	114.54%
YoY %	58.75%	73.91%	111.84%	-76.69%	54.87%	49.29%	-	-
Horiz. %	315.25%	198.58%	114.18%	53.90%	231.21%	149.29%	100.00%	-
P/NAPS	2.43	2.60	2.93	2.86	3.05	3.12	2.91	-11.29%
YoY %	-6.54%	-11.26%	2.45%	-6.23%	-2.24%	7.22%	-	-
Horiz. %	83.51%	89.35%	100.69%	98.28%	104.81%	107.22%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	26/11/13	27/08/13	23/05/13	26/02/13	22/11/12	28/08/12	-
Price	2.51	2.73	3.05	3.20	3.29	3.50	3.41	-
P/RPS	2.70	3.93	6.48	12.41	2.68	3.59	4.51	-28.90%
YoY %	-31.30%	-39.35%	-47.78%	363.06%	-25.35%	-20.40%	-	-
Horiz. %	59.87%	87.14%	143.68%	275.17%	59.42%	79.60%	100.00%	-
P/EPS	22.38	33.25	52.50	113.82	17.40	23.78	32.95	-22.67%
YoY %	-32.69%	-36.67%	-53.87%	554.14%	-26.83%	-27.83%	-	-
Horiz. %	67.92%	100.91%	159.33%	345.43%	52.81%	72.17%	100.00%	-
EY	4.47	3.01	1.90	0.88	5.75	4.21	3.04	29.21%
YoY %	48.50%	58.42%	115.91%	-84.70%	36.58%	38.49%	-	-
Horiz. %	147.04%	99.01%	62.50%	28.95%	189.14%	138.49%	100.00%	-
DY	8.96	5.49	3.28	1.56	6.84	4.29	2.93	110.25%
YoY %	63.21%	67.38%	110.26%	-77.19%	59.44%	46.42%	-	-
Horiz. %	305.80%	187.37%	111.95%	53.24%	233.45%	146.42%	100.00%	-
P/NAPS	2.41	2.65	2.88	2.78	2.91	3.07	2.80	-9.49%
YoY %	-9.06%	-7.99%	3.60%	-4.47%	-5.21%	9.64%	-	-
Horiz. %	86.07%	94.64%	102.86%	99.29%	103.93%	109.64%	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