[ENGKAH] QoQ Quarter Result on 30-Sep-2014 [#3]

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Quarter Result
Revenue	14,899	14,722	17,822	15,816	15,566	15,095	16,708	-7.37%
YoY %	1.20%	-17.39%	12.68%	1.61%	3.12%	-9.65%	-	-
Horiz. %	89.17%	88.11%	106.67%	94.66%	93.16%	90.35%	100.00%	-
PBT	1,352	1,449	1,478	1,676	1,652	1,922	2,629	-35.88%
YoY %	-6.69%	-1.96%	-11.81%	1.45%	-14.05%	-26.89%	-	-
Horiz. %	51.43%	55.12%	56.22%	63.75%	62.84%	73.11%	100.00%	-
Tax	-362	-418	288	-427	-125	-532	-507	-20.16%
YoY %	13.40%	-245.14%	167.45%	-241.60%	76.50%	-4.93%	-	-
Horiz. %	71.40%	82.45%	-56.80%	84.22%	24.65%	104.93%	100.00%	-
NP	990	1,031	1,766	1,249	1,527	1,390	2,122	-39.93%
YoY %	-3.98%	-41.62%	41.39%	-18.21%	9.86%	-34.50%	-	-
Horiz. %	46.65%	48.59%	83.22%	58.86%	71.96%	65.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	990	1,031	1,784	1,249	1,527	1,390	2,107	-39.64%
YoY %	-3.98%	-42.21%	42.83%	-18.21%	9.86%	-34.03%	-	-
Horiz. %	46.99%	48.93%	84.67%	59.28%	72.47%	65.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.78%	28.85%	-19.49%	25.48%	7.57%	27.68%	19.28%	-
YoY %	-7.18%	248.02%	-176.49%	236.59%	-72.65%	43.57%	-	-
Horiz. %	138.90%	149.64%	-101.09%	132.16%	39.26%	143.57%	100.00%	-
Total Cost	13,909	13,691	16,056	14,567	14,039	13,705	14,586	-3.12%
YoY %	1.59%	-14.73%	10.22%	3.76%	2.44%	-6.04%	-	-
Horiz. %	95.36%	93.86%	110.08%	99.87%	96.25%	93.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,714	72,734	72,787	70,564	69,987	75,173	70,070	0.61%
YoY %	-2.78%	-0.07%	3.15%	0.82%	-6.90%	7.28%	-	-
Horiz. %	100.92%	103.80%	103.88%	100.71%	99.88%	107.28%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	707	7	2,497	705	706	709	5,255	-73.84%
YoY %	10,000.00%	-99.72%	254.18%	-0.14%	-0.42%	-86.51%	-	-
Horiz. %	13.45%	0.13%	47.52%	13.42%	13.43%	13.49%	100.00%	-
Div Payout %	71.43%	0.68%	140.00%	56.50%	46.30%	51.02%	249.42%	-
YoY %	10,404.41%	-99.51%	147.79%	22.03%	-9.25%	-79.54%	-	-
Horiz. %	28.64%	0.27%	56.13%	22.65%	18.56%	20.46%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	70,714	72,734	72,787	70,564	69,987	75,173	70,070	0.61%
YoY %	-2.78%	-0.07%	3.15%	0.82%	-6.90%	7.28%	-	-
Horiz. %	100.92%	103.80%	103.88%	100.71%	99.88%	107.28%	100.00%	-
NOSH	70,714	70,616	71,360	70,564	70,694	70,918	70,070	0.61%
YoY %	0.14%	-1.04%	1.13%	-0.18%	-0.32%	1.21%	-	-
Horiz. %	100.92%	100.78%	101.84%	100.71%	100.89%	101.21%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	6.64%	7.00%	9.91%	7.90%	9.81%	9.21%	12.70%	-
YoY %	-5.14%	-29.36%	25.44%	-19.47%	6.51%	-27.48%	-	-
Horiz. %	52.28%	55.12%	78.03%	62.20%	77.24%	72.52%	100.00%	-
ROE	1.40%	1.42%	2.45%	1.77%	2.18%	1.85%	3.01%	-
YoY %	-1.41%	-42.04%	38.42%	-18.81%	17.84%	-38.54%	-	-
Horiz. %	46.51%	47.18%	81.40%	58.80%	72.43%	61.46%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	21.07	20.85	24.97	22.41	22.02	21.29	23.84	-7.92%
YoY %	1.06%	-16.50%	11.42%	1.77%	3.43%	-10.70%	-	-
Horiz. %	88.38%	87.46%	104.74%	94.00%	92.37%	89.30%	100.00%	-
EPS	1.40	1.46	2.50	1.77	2.16	1.96	3.00	-39.91%
YoY %	-4.11%	-41.60%	41.24%	-18.06%	10.20%	-34.67%	-	-
Horiz. %	46.67%	48.67%	83.33%	59.00%	72.00%	65.33%	100.00%	-
DPS	1.00	0.01	3.50	1.00	1.00	1.00	7.50	-73.99%
YoY %	9,900.00%	-99.71%	250.00%	0.00%	0.00%	-86.67%	-	-
Horiz. %	13.33%	0.13%	46.67%	13.33%	13.33%	13.33%	100.00%	-
NAPS	1.00	1.03	1.02	1.00	0.99	1.06	1.00	0.00%
YoY %	-2.91%	0.98%	2.00%	1.01%	-6.60%	6.00%	-	-
Horiz. %	100.00%	103.00%	102.00%	100.00%	99.00%	106.00%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 70,564
RPS	12.61	12.46	15.09	13.39	13.18	12.78	14.14	-7.36%
YoY %	1.20%	-17.43%	12.70%	1.59%	3.13%	-9.62%	-	-
Horiz. %	89.18%	88.12%	106.72%	94.70%	93.21%	90.38%	100.00%	-
EPS	0.84	0.87	1.51	1.06	1.29	1.18	1.78	-39.46%
YoY %	-3.45%	-42.38%	42.45%	-17.83%	9.32%	-33.71%	-	-
Horiz. %	47.19%	48.88%	84.83%	59.55%	72.47%	66.29%	100.00%	-
DPS	0.60	0.01	2.11	0.60	0.60	0.60	4.45	-73.80%
YoY %	5,900.00%	-99.53%	251.67%	0.00%	0.00%	-86.52%	-	-
Horiz. %	13.48%	0.22%	47.42%	13.48%	13.48%	13.48%	100.00%	-
NAPS	0.5987	0.6158	0.6162	0.5974	0.5925	0.6364	0.5932	0.61%
YoY %	-2.78%	-0.06%	3.15%	0.83%	-6.90%	7.28%	-	-
Horiz. %	100.93%	103.81%	103.88%	100.71%	99.88%	107.28%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	2.01	2.17	2.18	2.24	2.56	2.47	2.53	-
P/RPS	9.54	10.41	8.73	9.99	11.63	11.60	10.61	-6.85%
YoY %	-8.36%	19.24%	-12.61%	-14.10%	0.26%	9.33%	-	-
Horiz. %	89.92%	98.11%	82.28%	94.16%	109.61%	109.33%	100.00%	-
P/EPS	143.57	148.63	87.20	126.55	118.52	126.02	84.14	42.93%
YoY %	-3.40%	70.45%	-31.09%	6.78%	-5.95%	49.77%	-	-
Horiz. %	170.63%	176.65%	103.64%	150.40%	140.86%	149.77%	100.00%	-
EY	0.70	0.67	1.15	0.79	0.84	0.79	1.19	-29.86%
YoY %	4.48%	-41.74%	45.57%	-5.95%	6.33%	-33.61%	-	-
Horiz. %	58.82%	56.30%	96.64%	66.39%	70.59%	66.39%	100.00%	-
DY	0.50	0.00	1.61	0.45	0.39	0.40	2.96	-69.54%
YoY %	0.00%	0.00%	257.78%	15.38%	-2.50%	-86.49%	-	-
Horiz. %	16.89%	0.00%	54.39%	15.20%	13.18%	13.51%	100.00%	-
P/NAPS	2.01	2.11	2.14	2.24	2.59	2.33	2.53	-14.25%
YoY %	-4.74%	-1.40%	-4.46%	-13.51%	11.16%	-7.91%	-	-
Horiz. %	79.45%	83.40%	84.58%	88.54%	102.37%	92.09%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	21/08/15	28/05/15	26/02/15	26/11/14	26/08/14	27/05/14	26/02/14	-
Price	1.99	2.00	2.25	2.22	2.23	2.61	2.51	-
P/RPS	9.45	9.59	9.01	9.90	10.13	12.26	10.53	-6.97%
YoY %	-1.46%	6.44%	-8.99%	-2.27%	-17.37%	16.43%	-	-
Horiz. %	89.74%	91.07%	85.57%	94.02%	96.20%	116.43%	100.00%	-
P/EPS	142.14	136.99	90.00	125.42	103.24	133.16	83.47	42.74%
YoY %	3.76%	52.21%	-28.24%	21.48%	-22.47%	59.53%	-	-
Horiz. %	170.29%	164.12%	107.82%	150.26%	123.69%	159.53%	100.00%	-
EY	0.70	0.73	1.11	0.80	0.97	0.75	1.20	-30.25%
YoY %	-4.11%	-34.23%	38.75%	-17.53%	29.33%	-37.50%	-	-
Horiz. %	58.33%	60.83%	92.50%	66.67%	80.83%	62.50%	100.00%	-
DY	0.50	0.01	1.56	0.45	0.45	0.38	2.99	-69.74%
YoY %	4,900.00%	-99.36%	246.67%	0.00%	18.42%	-87.29%	-	-
Horiz. %	16.72%	0.33%	52.17%	15.05%	15.05%	12.71%	100.00%	-
P/NAPS	1.99	1.94	2.21	2.22	2.25	2.46	2.51	-14.37%
YoY %	2.58%	-12.22%	-0.45%	-1.33%	-8.54%	-1.99%	-	-
Horiz. %	79.28%	77.29%	88.05%	88.45%	89.64%	98.01%	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