[ENGKAH] QoQ Quarter Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Quarter Result
Revenue	25,302	27,800	26,501	24,038	19,082	18,975	20,451	15.26%
YoY %	-8.99%	4.90%	10.25%	25.97%	0.56%	-7.22%	-	-
Horiz. %	123.72%	135.93%	129.58%	117.54%	93.31%	92.78%	100.00%	-
PBT	4,580	4,286	4,818	4,159	2,749	1,509	3,010	32.32%
YoY %	6.86%	-11.04%	15.85%	51.29%	82.17%	-49.87%	-	-
Horiz. %	152.16%	142.39%	160.07%	138.17%	91.33%	50.13%	100.00%	-
Tax	-1,208	-1,072	-1,309	-620	-815	-366	-817	29.81%
YoY %	-12.69%	18.11%	-111.13%	23.93%	-122.68%	55.20%	-	-
Horiz. %	147.86%	131.21%	160.22%	75.89%	99.76%	44.80%	100.00%	-
NP	3,372	3,214	3,509	3,539	1,934	1,143	2,193	33.25%
YoY %	4.92%	-8.41%	-0.85%	82.99%	69.20%	-47.88%	-	-
Horiz. %	153.76%	146.56%	160.01%	161.38%	88.19%	52.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,372	3,214	3,509	3,539	1,934	1,143	2,193	33.25%
YoY %	4.92%	-8.41%	-0.85%	82.99%	69.20%	-47.88%	-	-
Horiz. %	153.76%	146.56%	160.01%	161.38%	88.19%	52.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.38%	25.01%	27.17%	14.91%	29.65%	24.25%	27.14%	-
YoY %	5.48%	-7.95%	82.23%	-49.71%	22.27%	-10.65%	-	-
Horiz. %	97.20%	92.15%	100.11%	54.94%	109.25%	89.35%	100.00%	-
Total Cost	21,930	24,586	22,992	20,499	17,148	17,832	18,258	13.00%
YoY %	-10.80%	6.93%	12.16%	19.54%	-3.84%	-2.33%	-	-
Horiz. %	120.11%	134.66%	125.93%	112.27%	93.92%	97.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	81,051	80,349	79,693	80,431	79,090	61,727	78,453	2.19%
YoY %	0.87%	0.82%	-0.92%	1.70%	28.13%	-21.32%	-	-
Horiz. %	103.31%	102.42%	101.58%	102.52%	100.81%	78.68%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	3,093	6	2,316	2,320	2,317	6	3,088	0.10%
YoY %	51,450.00%	-99.74%	-0.17%	0.13%	38,516.67%	-99.81%	-	-
Horiz. %	100.16%	0.19%	75.00%	75.13%	75.03%	0.19%	100.00%	-
Div Payout %	91.74%	0.19%	66.02%	65.56%	119.81%	0.54%	140.85%	-
YoY %	48,184.21%	-99.71%	0.70%	-45.28%	22,087.04%	-99.62%	-	-
Horiz. %	65.13%	0.13%	46.87%	46.55%	85.06%	0.38%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	81,051	80,349	79,693	80,431	79,090	61,727	78,453	2.19%
YoY %	0.87%	0.82%	-0.92%	1.70%	28.13%	-21.32%	-	-
Horiz. %	103.31%	102.42%	101.58%	102.52%	100.81%	78.68%	100.00%	-
NOSH	61,871	61,807	61,778	61,870	61,789	61,727	61,774	0.10%
YoY %	0.10%	0.05%	-0.15%	0.13%	0.10%	-0.08%	-	-
Horiz. %	100.16%	100.05%	100.01%	100.16%	100.02%	99.92%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	13.33%	11.56%	13.24%	14.72%	10.14%	6.02%	10.72%	-
YoY %	15.31%	-12.69%	-10.05%	45.17%	68.44%	-43.84%	-	-
Horiz. %	124.35%	107.84%	123.51%	137.31%	94.59%	56.16%	100.00%	-
ROE	4.16%	4.00%	4.40%	4.40%	2.45%	1.85%	2.80%	-
YoY %	4.00%	-9.09%	0.00%	79.59%	32.43%	-33.93%	-	-
Horiz. %	148.57%	142.86%	157.14%	157.14%	87.50%	66.07%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	40.89	44.98	42.90	38.85	30.88	30.74	33.11	15.12%
YoY %	-9.09%	4.85%	10.42%	25.81%	0.46%	-7.16%	-	-
Horiz. %	123.50%	135.85%	129.57%	117.34%	93.26%	92.84%	100.00%	-
EPS	5.45	5.20	5.68	5.72	3.13	1.85	3.55	33.11%
YoY %	4.81%	-8.45%	-0.70%	82.75%	69.19%	-47.89%	-	-
Horiz. %	153.52%	146.48%	160.00%	161.13%	88.17%	52.11%	100.00%	-
DPS	5.00	0.01	3.75	3.75	3.75	0.01	5.00	0.00%
YoY %	49,900.00%	-99.73%	0.00%	0.00%	37,400.00%	-99.80%	-	-
Horiz. %	100.00%	0.20%	75.00%	75.00%	75.00%	0.20%	100.00%	-
NAPS	1.31	1.30	1.29	1.30	1.28	1.00	1.27	2.09%
YoY %	0.77%	0.78%	-0.77%	1.56%	28.00%	-21.26%	-	-
Horiz. %	103.15%	102.36%	101.57%	102.36%	100.79%	78.74%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 61,870
RPS	21.42	23.53	22.44	20.35	16.15	16.06	17.31	15.27%
YoY %	-8.97%	4.86%	10.27%	26.01%	0.56%	-7.22%	-	-
Horiz. %	123.74%	135.93%	129.64%	117.56%	93.30%	92.78%	100.00%	-
EPS	2.85	2.72	2.97	3.00	1.64	0.97	1.86	32.94%
YoY %	4.78%	-8.42%	-1.00%	82.93%	69.07%	-47.85%	-	-
Horiz. %	153.23%	146.24%	159.68%	161.29%	88.17%	52.15%	100.00%	-
DPS	2.62	0.01	1.96	1.96	1.96	0.01	2.61	0.25%
YoY %	26,100.00%	-99.49%	0.00%	0.00%	19,500.00%	-99.62%	-	-
Horiz. %	100.38%	0.38%	75.10%	75.10%	75.10%	0.38%	100.00%	-
NAPS	0.6862	0.6802	0.6747	0.6809	0.6696	0.5226	0.6642	2.19%
YoY %	0.88%	0.82%	-0.91%	1.69%	28.13%	-21.32%	-	-
Horiz. %	103.31%	102.41%	101.58%	102.51%	100.81%	78.68%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	2.48	2.27	2.45	2.15	2.08	2.13	2.43	-
P/RPS	6.06	5.05	5.71	5.53	6.74	6.93	7.34	-12.00%
YoY %	20.00%	-11.56%	3.25%	-17.95%	-2.74%	-5.59%	-	-
Horiz. %	82.56%	68.80%	77.79%	75.34%	91.83%	94.41%	100.00%	-
P/EPS	45.50	43.65	43.13	37.59	66.45	115.03	68.45	-23.85%
YoY %	4.24%	1.21%	14.74%	-43.43%	-42.23%	68.05%	-	-
Horiz. %	66.47%	63.77%	63.01%	54.92%	97.08%	168.05%	100.00%	-
EY	2.20	2.29	2.32	2.66	1.50	0.87	1.46	31.46%
YoY %	-3.93%	-1.29%	-12.78%	77.33%	72.41%	-40.41%	-	-
Horiz. %	150.68%	156.85%	158.90%	182.19%	102.74%	59.59%	100.00%	-
DY	2.02	0.00	1.53	1.74	1.80	0.00	2.06	-1.29%
YoY %	0.00%	0.00%	-12.07%	-3.33%	0.00%	0.00%	-	-
Horiz. %	98.06%	0.00%	74.27%	84.47%	87.38%	0.00%	100.00%	-
P/NAPS	1.89	1.75	1.90	1.65	1.63	2.13	1.91	-0.69%
YoY %	8.00%	-7.89%	15.15%	1.23%	-23.47%	11.52%	-	-
Horiz. %	98.95%	91.62%	99.48%	86.39%	85.34%	111.52%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	24/02/11	26/11/10	25/08/10	26/05/10	25/02/10	24/11/09	-
Price	2.45	2.27	2.41	2.09	1.99	2.12	2.09	-
P/RPS	5.99	5.05	5.62	5.38	6.44	6.90	6.31	-3.41%
YoY %	18.61%	-10.14%	4.46%	-16.46%	-6.67%	9.35%	-	-
Horiz. %	94.93%	80.03%	89.06%	85.26%	102.06%	109.35%	100.00%	-
P/EPS	44.95	43.65	42.43	36.54	63.58	114.49	58.87	-16.47%
YoY %	2.98%	2.88%	16.12%	-42.53%	-44.47%	94.48%	-	-
Horiz. %	76.35%	74.15%	72.07%	62.07%	108.00%	194.48%	100.00%	-
EY	2.22	2.29	2.36	2.74	1.57	0.87	1.70	19.49%
YoY %	-3.06%	-2.97%	-13.87%	74.52%	80.46%	-48.82%	-	-
Horiz. %	130.59%	134.71%	138.82%	161.18%	92.35%	51.18%	100.00%	-
DY	2.04	0.00	1.56	1.79	1.88	0.00	2.39	-10.02%
YoY %	0.00%	0.00%	-12.85%	-4.79%	0.00%	0.00%	-	-
Horiz. %	85.36%	0.00%	65.27%	74.90%	78.66%	0.00%	100.00%	-
P/NAPS	1.87	1.75	1.87	1.61	1.55	2.12	1.65	8.71%
YoY %	6.86%	-6.42%	16.15%	3.87%	-26.89%	28.48%	-	-
Horiz. %	113.33%	106.06%	113.33%	97.58%	93.94%	128.48%	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