[ENGKAH] QoQ TTM 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
TTM Result
Revenue	103,641	97,421	88,596	82,546	78,097	75,566	75,927	23.07%
YoY %	6.38%	9.96%	7.33%	5.70%	3.35%	-0.48%	-	-
Horiz. %	136.50%	128.31%	116.69%	108.72%	102.86%	99.52%	100.00%	-
PBT	17,843	16,012	13,235	11,427	9,943	9,270	10,533	42.15%
YoY %	11.44%	20.98%	15.82%	14.93%	7.26%	-11.99%	-	-
Horiz. %	169.40%	152.02%	125.65%	108.49%	94.40%	88.01%	100.00%	-
Tax	-4,209	-3,816	-3,110	-2,618	-2,708	-1,893	-2,073	60.41%
YoY %	-10.30%	-22.70%	-18.79%	3.32%	-43.05%	8.68%	-	-
Horiz. %	203.04%	184.08%	150.02%	126.29%	130.63%	91.32%	100.00%	-
NP	13,634	12,196	10,125	8,809	7,235	7,377	8,460	37.49%
YoY %	11.79%	20.45%	14.94%	21.76%	-1.92%	-12.80%	-	-
Horiz. %	161.16%	144.16%	119.68%	104.13%	85.52%	87.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,643	12,185	10,125	8,808	7,234	6,831	7,914	43.82%
YoY %	11.97%	20.35%	14.95%	21.76%	5.90%	-13.68%	-	-
Horiz. %	172.39%	153.97%	127.94%	111.30%	91.41%	86.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.59%	23.83%	23.50%	22.91%	27.24%	20.42%	19.68%	-
YoY %	-1.01%	1.40%	2.58%	-15.90%	33.40%	3.76%	-	-
Horiz. %	119.87%	121.09%	119.41%	116.41%	138.41%	103.76%	100.00%	-
Total Cost	90,007	85,225	78,471	73,737	70,862	68,189	67,467	21.20%
YoY %	5.61%	8.61%	6.42%	4.06%	3.92%	1.07%	-	-
Horiz. %	133.41%	126.32%	116.31%	109.29%	105.03%	101.07%	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	7,730	6,953	6,960	7,732	8,501	6,215	6,209	15.74%
YoY %	11.18%	-0.10%	-9.98%	-9.05%	36.78%	0.10%	-	-
Horiz. %	124.50%	111.98%	112.10%	124.53%	136.91%	100.10%	100.00%	-
Div Payout %	56.66%	57.07%	68.74%	87.79%	117.52%	90.99%	78.46%	-
YoY %	-0.72%	-16.98%	-21.70%	-25.30%	29.16%	15.97%	-	-
Horiz. %	72.22%	72.74%	87.61%	111.89%	149.78%	115.97%	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	13.16%	12.52%	11.43%	10.67%	9.26%	9.76%	11.14%	-
YoY %	5.11%	9.54%	7.12%	15.23%	-5.12%	-12.39%	-	-
Horiz. %	118.13%	112.39%	102.60%	95.78%	83.12%	87.61%	100.00%	-
ROE	16.83%	15.16%	12.70%	10.95%	9.15%	11.07%	10.09%	-
YoY %	11.02%	19.37%	15.98%	19.67%	-17.34%	9.71%	-	-
Horiz. %	166.80%	150.25%	125.87%	108.52%	90.68%	109.71%	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	167.51	157.62	143.41	133.42	126.39	122.42	122.91	22.94%
YoY %	6.27%	9.91%	7.49%	5.56%	3.24%	-0.40%	-	-
Horiz. %	136.29%	128.24%	116.68%	108.55%	102.83%	99.60%	100.00%	-
EPS	22.05	19.71	16.39	14.24	11.71	11.07	12.81	43.67%
YoY %	11.87%	20.26%	15.10%	21.61%	5.78%	-13.58%	-	-
Horiz. %	172.13%	153.86%	127.95%	111.16%	91.41%	86.42%	100.00%	-
DPS	12.50	11.25	11.26	12.51	13.76	10.06	10.05	15.66%
YoY %	11.11%	-0.09%	-9.99%	-9.08%	36.78%	0.10%	-	-
Horiz. %	124.38%	111.94%	112.04%	124.48%	136.92%	100.10%	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	71.68	67.38	61.27	57.09	54.01	52.26	52.51	23.07%
YoY %	6.38%	9.97%	7.32%	5.70%	3.35%	-0.48%	-	-
Horiz. %	136.51%	128.32%	116.68%	108.72%	102.86%	99.52%	100.00%	-
EPS	9.44	8.43	7.00	6.09	5.00	4.72	5.47	43.92%
YoY %	11.98%	20.43%	14.94%	21.80%	5.93%	-13.71%	-	-
Horiz. %	172.58%	154.11%	127.97%	111.33%	91.41%	86.29%	100.00%	-
DPS	5.35	4.81	4.81	5.35	5.88	4.30	4.29	15.87%
YoY %	11.23%	0.00%	-10.09%	-9.01%	36.74%	0.23%	-	-
Horiz. %	124.71%	112.12%	112.12%	124.71%	137.06%	100.23%	100.00%	-
NAPS	0.5606	0.5557	0.5512	0.5563	0.547	0.4269	0.5426	2.20%
YoY %	0.88%	0.82%	-0.92%	1.70%	28.13%	-21.32%	-	-
Horiz. %	103.32%	102.41%	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
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	1.48	1.44	1.71	1.61	1.65	1.74	1.98	-17.65%
YoY %	2.78%	-15.79%	6.21%	-2.42%	-5.17%	-12.12%	-	-
Horiz. %	74.75%	72.73%	86.36%	81.31%	83.33%	87.88%	100.00%	-
P/EPS	11.25	11.51	14.95	15.10	17.77	19.25	18.97	-29.43%
YoY %	-2.26%	-23.01%	-0.99%	-15.03%	-7.69%	1.48%	-	-
Horiz. %	59.30%	60.67%	78.81%	79.60%	93.67%	101.48%	100.00%	-
EY	8.89	8.68	6.69	6.62	5.63	5.20	5.27	41.75%
YoY %	2.42%	29.75%	1.06%	17.58%	8.27%	-1.33%	-	-
Horiz. %	168.69%	164.71%	126.94%	125.62%	106.83%	98.67%	100.00%	-
DY	5.04	4.96	4.60	5.82	6.62	4.72	4.14	14.02%
YoY %	1.61%	7.83%	-20.96%	-12.08%	40.25%	14.01%	-	-
Horiz. %	121.74%	119.81%	111.11%	140.58%	159.90%	114.01%	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	1.46	1.44	1.68	1.57	1.57	1.73	1.70	-9.65%
YoY %	1.39%	-14.29%	7.01%	0.00%	-9.25%	1.76%	-	-
Horiz. %	85.88%	84.71%	98.82%	92.35%	92.35%	101.76%	100.00%	-
P/EPS	11.11	11.51	14.70	14.68	17.00	19.16	16.31	-22.60%
YoY %	-3.48%	-21.70%	0.14%	-13.65%	-11.27%	17.47%	-	-
Horiz. %	68.12%	70.57%	90.13%	90.01%	104.23%	117.47%	100.00%	-
EY	9.00	8.68	6.80	6.81	5.88	5.22	6.13	29.20%
YoY %	3.69%	27.65%	-0.15%	15.82%	12.64%	-14.85%	-	-
Horiz. %	146.82%	141.60%	110.93%	111.09%	95.92%	85.15%	100.00%	-
DY	5.10	4.96	4.67	5.99	6.91	4.75	4.81	3.98%
YoY %	2.82%	6.21%	-22.04%	-13.31%	45.47%	-1.25%	-	-
Horiz. %	106.03%	103.12%	97.09%	124.53%	143.66%	98.75%	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