[ENGKAH] QoQ Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Quarter Result
Revenue	24,038	19,082	18,975	20,451	19,589	16,551	19,336	15.66%
YoY %	25.97%	0.56%	-7.22%	4.40%	18.36%	-14.40%	-	-
Horiz. %	124.32%	98.69%	98.13%	105.77%	101.31%	85.60%	100.00%	-
PBT	4,159	2,749	1,509	3,010	2,675	2,076	2,772	31.15%
YoY %	51.29%	82.17%	-49.87%	12.52%	28.85%	-25.11%	-	-
Horiz. %	150.04%	99.17%	54.44%	108.59%	96.50%	74.89%	100.00%	-
Tax	-620	-815	-366	-817	-710	0	-546	8.86%
YoY %	23.93%	-122.68%	55.20%	-15.07%	0.00%	0.00%	-	-
Horiz. %	113.55%	149.27%	67.03%	149.63%	130.04%	0.00%	100.00%	-
NP	3,539	1,934	1,143	2,193	1,965	2,076	2,226	36.33%
YoY %	82.99%	69.20%	-47.88%	11.60%	-5.35%	-6.74%	-	-
Horiz. %	158.98%	86.88%	51.35%	98.52%	88.27%	93.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,539	1,934	1,143	2,193	1,965	1,531	2,226	36.33%
YoY %	82.99%	69.20%	-47.88%	11.60%	28.35%	-31.22%	-	-
Horiz. %	158.98%	86.88%	51.35%	98.52%	88.27%	68.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.91%	29.65%	24.25%	27.14%	26.54%	0.00%	19.70%	-
YoY %	-49.71%	22.27%	-10.65%	2.26%	0.00%	0.00%	-	-
Horiz. %	75.69%	150.51%	123.10%	137.77%	134.72%	0.00%	100.00%	-
Total Cost	20,499	17,148	17,832	18,258	17,624	14,475	17,110	12.84%
YoY %	19.54%	-3.84%	-2.33%	3.60%	21.75%	-15.40%	-	-
Horiz. %	119.81%	100.22%	104.22%	106.71%	103.00%	84.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,431	79,090	61,727	78,453	78,476	85,810	87,184	-5.24%
YoY %	1.70%	28.13%	-21.32%	-0.03%	-8.55%	-1.58%	-	-
Horiz. %	92.25%	90.72%	70.80%	89.99%	90.01%	98.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	2,320	2,317	6	3,088	3,089	30	-	-
YoY %	0.13%	38,516.67%	-99.81%	-0.03%	10,196.67%	0.00%	-	-
Horiz. %	7,733.33%	7,723.33%	20.00%	10,293.33%	10,296.67%	100.00%	-	-
Div Payout %	65.56%	119.81%	0.54%	140.85%	157.23%	2.02%	-	-
YoY %	-45.28%	22,087.04%	-99.62%	-10.42%	7,683.66%	0.00%	-	-
Horiz. %	3,245.54%	5,931.19%	26.73%	6,972.77%	7,783.66%	100.00%	-	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	80,431	79,090	61,727	78,453	78,476	85,810	87,184	-5.24%
YoY %	1.70%	28.13%	-21.32%	-0.03%	-8.55%	-1.58%	-	-
Horiz. %	92.25%	90.72%	70.80%	89.99%	90.01%	98.42%	100.00%	-
NOSH	61,870	61,789	61,727	61,774	61,792	61,733	61,833	0.03%
YoY %	0.13%	0.10%	-0.08%	-0.03%	0.10%	-0.16%	-	-
Horiz. %	100.06%	99.93%	99.83%	99.90%	99.93%	99.84%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	14.72%	10.14%	6.02%	10.72%	10.03%	12.54%	11.51%	-
YoY %	45.17%	68.44%	-43.84%	6.88%	-20.02%	8.95%	-	-
Horiz. %	127.89%	88.10%	52.30%	93.14%	87.14%	108.95%	100.00%	-
ROE	4.40%	2.45%	1.85%	2.80%	2.50%	1.78%	2.55%	-
YoY %	79.59%	32.43%	-33.93%	12.00%	40.45%	-30.20%	-	-
Horiz. %	172.55%	96.08%	72.55%	109.80%	98.04%	69.80%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	38.85	30.88	30.74	33.11	31.70	26.81	31.27	15.61%
YoY %	25.81%	0.46%	-7.16%	4.45%	18.24%	-14.26%	-	-
Horiz. %	124.24%	98.75%	98.31%	105.88%	101.38%	85.74%	100.00%	-
EPS	5.72	3.13	1.85	3.55	3.18	2.48	3.60	36.27%
YoY %	82.75%	69.19%	-47.89%	11.64%	28.23%	-31.11%	-	-
Horiz. %	158.89%	86.94%	51.39%	98.61%	88.33%	68.89%	100.00%	-
DPS	3.75	3.75	0.01	5.00	5.00	0.05	0.00	-
YoY %	0.00%	37,400.00%	-99.80%	0.00%	9,900.00%	0.00%	-	-
Horiz. %	7,500.00%	7,500.00%	20.00%	10,000.00%	10,000.00%	100.00%	-	-
NAPS	1.30	1.28	1.00	1.27	1.27	1.39	1.41	-5.28%
YoY %	1.56%	28.00%	-21.26%	0.00%	-8.63%	-1.42%	-	-
Horiz. %	92.20%	90.78%	70.92%	90.07%	90.07%	98.58%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,774
RPS	20.35	16.15	16.06	17.31	16.58	14.01	16.37	15.66%
YoY %	26.01%	0.56%	-7.22%	4.40%	18.34%	-14.42%	-	-
Horiz. %	124.31%	98.66%	98.11%	105.74%	101.28%	85.58%	100.00%	-
EPS	3.00	1.64	0.97	1.86	1.66	1.30	1.88	36.67%
YoY %	82.93%	69.07%	-47.85%	12.05%	27.69%	-30.85%	-	-
Horiz. %	159.57%	87.23%	51.60%	98.94%	88.30%	69.15%	100.00%	-
DPS	1.96	1.96	0.01	2.61	2.62	0.03	0.00	-
YoY %	0.00%	19,500.00%	-99.62%	-0.38%	8,633.33%	0.00%	-	-
Horiz. %	6,533.33%	6,533.33%	33.33%	8,700.00%	8,733.33%	100.00%	-	-
NAPS	0.6809	0.6696	0.5226	0.6642	0.6644	0.7265	0.7381	-5.24%
YoY %	1.69%	28.13%	-21.32%	-0.03%	-8.55%	-1.57%	-	-
Horiz. %	92.25%	90.72%	70.80%	89.99%	90.01%	98.43%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	2.15	2.08	2.13	2.43	2.51	2.37	2.44	-
P/RPS	5.53	6.74	6.93	7.34	7.92	8.84	7.80	-20.54%
YoY %	-17.95%	-2.74%	-5.59%	-7.32%	-10.41%	13.33%	-	-
Horiz. %	70.90%	86.41%	88.85%	94.10%	101.54%	113.33%	100.00%	-
P/EPS	37.59	66.45	115.03	68.45	78.93	95.56	67.78	-32.57%
YoY %	-43.43%	-42.23%	68.05%	-13.28%	-17.40%	40.99%	-	-
Horiz. %	55.46%	98.04%	169.71%	100.99%	116.45%	140.99%	100.00%	-
EY	2.66	1.50	0.87	1.46	1.27	1.05	1.48	47.98%
YoY %	77.33%	72.41%	-40.41%	14.96%	20.95%	-29.05%	-	-
Horiz. %	179.73%	101.35%	58.78%	98.65%	85.81%	70.95%	100.00%	-
DY	1.74	1.80	0.00	2.06	1.99	0.02	0.00	-
YoY %	-3.33%	0.00%	0.00%	3.52%	9,850.00%	0.00%	-	-
Horiz. %	8,700.00%	9,000.00%	0.00%	10,300.00%	9,950.00%	100.00%	-	-
P/NAPS	1.65	1.63	2.13	1.91	1.98	1.71	1.73	-3.11%
YoY %	1.23%	-23.47%	11.52%	-3.54%	15.79%	-1.16%	-	-
Horiz. %	95.38%	94.22%	123.12%	110.40%	114.45%	98.84%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	26/05/10	25/02/10	24/11/09	25/08/09	29/05/09	26/02/09	-
Price	2.09	1.99	2.12	2.09	2.38	2.35	2.37	-
P/RPS	5.38	6.44	6.90	6.31	7.51	8.77	7.58	-20.48%
YoY %	-16.46%	-6.67%	9.35%	-15.98%	-14.37%	15.70%	-	-
Horiz. %	70.98%	84.96%	91.03%	83.25%	99.08%	115.70%	100.00%	-
P/EPS	36.54	63.58	114.49	58.87	74.84	94.76	65.83	-32.53%
YoY %	-42.53%	-44.47%	94.48%	-21.34%	-21.02%	43.95%	-	-
Horiz. %	55.51%	96.58%	173.92%	89.43%	113.69%	143.95%	100.00%	-
EY	2.74	1.57	0.87	1.70	1.34	1.06	1.52	48.27%
YoY %	74.52%	80.46%	-48.82%	26.87%	26.42%	-30.26%	-	-
Horiz. %	180.26%	103.29%	57.24%	111.84%	88.16%	69.74%	100.00%	-
DY	1.79	1.88	0.00	2.39	2.10	0.02	0.00	-
YoY %	-4.79%	0.00%	0.00%	13.81%	10,400.00%	0.00%	-	-
Horiz. %	8,950.00%	9,400.00%	0.00%	11,950.00%	10,500.00%	100.00%	-	-
P/NAPS	1.61	1.55	2.12	1.65	1.87	1.69	1.68	-2.80%
YoY %	3.87%	-26.89%	28.48%	-11.76%	10.65%	0.60%	-	-
Horiz. %	95.83%	92.26%	126.19%	98.21%	111.31%	100.60%	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