[ENGKAH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	64,299	46,477	30,661	15,095	65,051	48,343	32,968	55.91%
YoY %	38.35%	51.58%	103.12%	-76.80%	34.56%	46.64%	-	-
Horiz. %	195.03%	140.98%	93.00%	45.79%	197.32%	146.64%	100.00%	-
PBT	6,728	5,250	3,574	1,922	9,748	7,121	4,955	22.55%
YoY %	28.15%	46.89%	85.95%	-80.28%	36.89%	43.71%	-	-
Horiz. %	135.78%	105.95%	72.13%	38.79%	196.73%	143.71%	100.00%	-
Tax	-796	-1,084	-657	-532	-1,918	-1,413	-913	-8.71%
YoY %	26.57%	-64.99%	-23.50%	72.26%	-35.74%	-54.76%	-	-
Horiz. %	87.19%	118.73%	71.96%	58.27%	210.08%	154.76%	100.00%	-
NP	5,932	4,166	2,917	1,390	7,830	5,708	4,042	29.05%
YoY %	42.39%	42.82%	109.86%	-82.25%	37.18%	41.22%	-	-
Horiz. %	146.76%	103.07%	72.17%	34.39%	193.72%	141.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,966	4,166	2,917	1,390	7,843	5,708	4,070	28.95%
YoY %	43.21%	42.82%	109.86%	-82.28%	37.40%	40.25%	-	-
Horiz. %	146.58%	102.36%	71.67%	34.15%	192.70%	140.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.83%	20.65%	18.38%	27.68%	19.68%	19.84%	18.43%	-
YoY %	-42.71%	12.35%	-33.60%	40.65%	-0.81%	7.65%	-	-
Horiz. %	64.19%	112.05%	99.73%	150.19%	106.78%	107.65%	100.00%	-
Total Cost	58,367	42,311	27,744	13,705	57,221	42,635	28,926	59.47%
YoY %	37.95%	52.51%	102.44%	-76.05%	34.21%	47.39%	-	-
Horiz. %	201.78%	146.27%	95.91%	47.38%	197.82%	147.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,617	70,730	70,092	75,173	72,715	71,610	74,254	-1.47%
YoY %	2.67%	0.91%	-6.76%	3.38%	1.54%	-3.56%	-	-
Horiz. %	97.80%	95.25%	94.39%	101.24%	97.93%	96.44%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	4,627	2,121	1,416	709	15,731	10,428	7,005	-24.09%
YoY %	118.15%	49.79%	99.72%	-95.49%	50.85%	48.87%	-	-
Horiz. %	66.05%	30.28%	20.21%	10.12%	224.57%	148.87%	100.00%	-
Div Payout %	77.57%	50.93%	48.54%	51.02%	200.58%	182.70%	172.12%	-
YoY %	52.31%	4.92%	-4.86%	-74.56%	9.79%	6.15%	-	-
Horiz. %	45.07%	29.59%	28.20%	29.64%	116.53%	106.15%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	72,617	70,730	70,092	75,173	72,715	71,610	74,254	-1.47%
YoY %	2.67%	0.91%	-6.76%	3.38%	1.54%	-3.56%	-	-
Horiz. %	97.80%	95.25%	94.39%	101.24%	97.93%	96.44%	100.00%	-
NOSH	71,193	70,730	70,800	70,918	69,918	69,524	70,051	1.08%
YoY %	0.65%	-0.10%	-0.17%	1.43%	0.57%	-0.75%	-	-
Horiz. %	101.63%	100.97%	101.07%	101.24%	99.81%	99.25%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	9.23%	8.96%	9.51%	9.21%	12.04%	11.81%	12.26%	-
YoY %	3.01%	-5.78%	3.26%	-23.50%	1.95%	-3.67%	-	-
Horiz. %	75.29%	73.08%	77.57%	75.12%	98.21%	96.33%	100.00%	-
ROE	8.22%	5.89%	4.16%	1.85%	10.79%	7.97%	5.48%	-
YoY %	39.56%	41.59%	124.86%	-82.85%	35.38%	45.44%	-	-
Horiz. %	150.00%	107.48%	75.91%	33.76%	196.90%	145.44%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	90.32	65.71	43.31	21.29	93.04	69.53	47.06	54.25%
YoY %	37.45%	51.72%	103.43%	-77.12%	33.81%	47.75%	-	-
Horiz. %	191.93%	139.63%	92.03%	45.24%	197.71%	147.75%	100.00%	-
EPS	8.38	5.89	4.12	1.96	11.07	8.21	5.81	27.57%
YoY %	42.28%	42.96%	110.20%	-82.29%	34.84%	41.31%	-	-
Horiz. %	144.23%	101.38%	70.91%	33.73%	190.53%	141.31%	100.00%	-
DPS	6.50	3.00	2.00	1.00	22.50	15.00	10.00	-24.90%
YoY %	116.67%	50.00%	100.00%	-95.56%	50.00%	50.00%	-	-
Horiz. %	65.00%	30.00%	20.00%	10.00%	225.00%	150.00%	100.00%	-
NAPS	1.02	1.00	0.99	1.06	1.04	1.03	1.06	-2.52%
YoY %	2.00%	1.01%	-6.60%	1.92%	0.97%	-2.83%	-	-
Horiz. %	96.23%	94.34%	93.40%	100.00%	98.11%	97.17%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 70,918
RPS	54.43	39.35	25.96	12.78	55.07	40.93	27.91	55.90%
YoY %	38.32%	51.58%	103.13%	-76.79%	34.55%	46.65%	-	-
Horiz. %	195.02%	140.99%	93.01%	45.79%	197.31%	146.65%	100.00%	-
EPS	5.05	3.53	2.47	1.18	6.64	4.83	3.45	28.82%
YoY %	43.06%	42.91%	109.32%	-82.23%	37.47%	40.00%	-	-
Horiz. %	146.38%	102.32%	71.59%	34.20%	192.46%	140.00%	100.00%	-
DPS	3.92	1.80	1.20	0.60	13.32	8.83	5.93	-24.05%
YoY %	117.78%	50.00%	100.00%	-95.50%	50.85%	48.90%	-	-
Horiz. %	66.10%	30.35%	20.24%	10.12%	224.62%	148.90%	100.00%	-
NAPS	0.6148	0.5988	0.5934	0.6364	0.6156	0.6062	0.6286	-1.46%
YoY %	2.67%	0.91%	-6.76%	3.38%	1.55%	-3.56%	-	-
Horiz. %	97.80%	95.26%	94.40%	101.24%	97.93%	96.44%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.18	2.24	2.56	2.47	2.53	2.68	3.11	-
P/RPS	2.41	3.41	5.91	11.60	2.72	3.85	6.61	-48.87%
YoY %	-29.33%	-42.30%	-49.05%	326.47%	-29.35%	-41.75%	-	-
Horiz. %	36.46%	51.59%	89.41%	175.49%	41.15%	58.25%	100.00%	-
P/EPS	26.01	38.03	62.14	126.02	22.55	32.64	53.53	-38.11%
YoY %	-31.61%	-38.80%	-50.69%	458.85%	-30.91%	-39.02%	-	-
Horiz. %	48.59%	71.04%	116.08%	235.42%	42.13%	60.98%	100.00%	-
EY	3.84	2.63	1.61	0.79	4.43	3.06	1.87	61.34%
YoY %	46.01%	63.35%	103.80%	-82.17%	44.77%	63.64%	-	-
Horiz. %	205.35%	140.64%	86.10%	42.25%	236.90%	163.64%	100.00%	-
DY	2.98	1.34	0.78	0.40	8.89	5.60	3.22	-5.01%
YoY %	122.39%	71.79%	95.00%	-95.50%	58.75%	73.91%	-	-
Horiz. %	92.55%	41.61%	24.22%	12.42%	276.09%	173.91%	100.00%	-
P/NAPS	2.14	2.24	2.59	2.33	2.43	2.60	2.93	-18.85%
YoY %	-4.46%	-13.51%	11.16%	-4.12%	-6.54%	-11.26%	-	-
Horiz. %	73.04%	76.45%	88.40%	79.52%	82.94%	88.74%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	26/11/14	26/08/14	27/05/14	26/02/14	26/11/13	27/08/13	-
Price	2.25	2.22	2.23	2.61	2.51	2.73	3.05	-
P/RPS	2.49	3.38	5.15	12.26	2.70	3.93	6.48	-47.05%
YoY %	-26.33%	-34.37%	-57.99%	354.07%	-31.30%	-39.35%	-	-
Horiz. %	38.43%	52.16%	79.48%	189.20%	41.67%	60.65%	100.00%	-
P/EPS	26.85	37.69	54.13	133.16	22.38	33.25	52.50	-35.96%
YoY %	-28.76%	-30.37%	-59.35%	495.00%	-32.69%	-36.67%	-	-
Horiz. %	51.14%	71.79%	103.10%	253.64%	42.63%	63.33%	100.00%	-
EY	3.72	2.65	1.85	0.75	4.47	3.01	1.90	56.31%
YoY %	40.38%	43.24%	146.67%	-83.22%	48.50%	58.42%	-	-
Horiz. %	195.79%	139.47%	97.37%	39.47%	235.26%	158.42%	100.00%	-
DY	2.89	1.35	0.90	0.38	8.96	5.49	3.28	-8.07%
YoY %	114.07%	50.00%	136.84%	-95.76%	63.21%	67.38%	-	-
Horiz. %	88.11%	41.16%	27.44%	11.59%	273.17%	167.38%	100.00%	-
P/NAPS	2.21	2.22	2.25	2.46	2.41	2.65	2.88	-16.14%
YoY %	-0.45%	-1.33%	-8.54%	2.07%	-9.06%	-7.99%	-	-
Horiz. %	76.74%	77.08%	78.12%	85.42%	83.68%	92.01%	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