[ENGKAH] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	88,596	82,546	78,097	75,566	75,927	71,787	71,926	14.89%
YoY %	7.33%	5.70%	3.35%	-0.48%	5.77%	-0.19%	-	-
Horiz. %	123.18%	114.77%	108.58%	105.06%	105.56%	99.81%	100.00%	-
PBT	13,235	11,427	9,943	9,270	10,533	10,929	12,230	5.40%
YoY %	15.82%	14.93%	7.26%	-11.99%	-3.62%	-10.64%	-	-
Horiz. %	108.22%	93.43%	81.30%	75.80%	86.12%	89.36%	100.00%	-
Tax	-3,110	-2,618	-2,708	-1,893	-2,073	-1,943	-1,525	60.74%
YoY %	-18.79%	3.32%	-43.05%	8.68%	-6.69%	-27.41%	-	-
Horiz. %	203.93%	171.67%	177.57%	124.13%	135.93%	127.41%	100.00%	-
NP	10,125	8,809	7,235	7,377	8,460	8,986	10,705	-3.64%
YoY %	14.94%	21.76%	-1.92%	-12.80%	-5.85%	-16.06%	-	-
Horiz. %	94.58%	82.29%	67.59%	68.91%	79.03%	83.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,125	8,808	7,234	6,831	7,914	8,441	10,160	-0.22%
YoY %	14.95%	21.76%	5.90%	-13.68%	-6.24%	-16.92%	-	-
Horiz. %	99.66%	86.69%	71.20%	67.23%	77.89%	83.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.50%	22.91%	27.24%	20.42%	19.68%	17.78%	12.47%	-
YoY %	2.58%	-15.90%	33.40%	3.76%	10.69%	42.58%	-	-
Horiz. %	188.45%	183.72%	218.44%	163.75%	157.82%	142.58%	100.00%	-
Total Cost	78,471	73,737	70,862	68,189	67,467	62,801	61,221	17.97%
YoY %	6.42%	4.06%	3.92%	1.07%	7.43%	2.58%	-	-
Horiz. %	128.18%	120.44%	115.75%	111.38%	110.20%	102.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	79,693	80,431	79,090	61,727	78,453	78,476	85,810	-4.80%
YoY %	-0.92%	1.70%	28.13%	-21.32%	-0.03%	-8.55%	-	-
Horiz. %	92.87%	93.73%	92.17%	71.93%	91.43%	91.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	6,960	7,732	8,501	6,215	6,209	6,210	6,211	7.87%
YoY %	-9.98%	-9.05%	36.78%	0.10%	-0.02%	-0.02%	-	-
Horiz. %	112.06%	124.49%	136.87%	100.06%	99.97%	99.98%	100.00%	-
Div Payout %	68.74%	87.79%	117.52%	90.99%	78.46%	73.57%	61.13%	-
YoY %	-21.70%	-25.30%	29.16%	15.97%	6.65%	20.35%	-	-
Horiz. %	112.45%	143.61%	192.25%	148.85%	128.35%	120.35%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	79,693	80,431	79,090	61,727	78,453	78,476	85,810	-4.80%
YoY %	-0.92%	1.70%	28.13%	-21.32%	-0.03%	-8.55%	-	-
Horiz. %	92.87%	93.73%	92.17%	71.93%	91.43%	91.45%	100.00%	-
NOSH	61,778	61,870	61,789	61,727	61,774	61,792	61,733	0.04%
YoY %	-0.15%	0.13%	0.10%	-0.08%	-0.03%	0.10%	-	-
Horiz. %	100.07%	100.22%	100.09%	99.99%	100.07%	100.10%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	11.43%	10.67%	9.26%	9.76%	11.14%	12.52%	14.88%	-
YoY %	7.12%	15.23%	-5.12%	-12.39%	-11.02%	-15.86%	-	-
Horiz. %	76.81%	71.71%	62.23%	65.59%	74.87%	84.14%	100.00%	-
ROE	12.70%	10.95%	9.15%	11.07%	10.09%	10.76%	11.84%	-
YoY %	15.98%	19.67%	-17.34%	9.71%	-6.23%	-9.12%	-	-
Horiz. %	107.26%	92.48%	77.28%	93.50%	85.22%	90.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	143.41	133.42	126.39	122.42	122.91	116.17	116.51	14.83%
YoY %	7.49%	5.56%	3.24%	-0.40%	5.80%	-0.29%	-	-
Horiz. %	123.09%	114.51%	108.48%	105.07%	105.49%	99.71%	100.00%	-
EPS	16.39	14.24	11.71	11.07	12.81	13.66	16.46	-0.28%
YoY %	15.10%	21.61%	5.78%	-13.58%	-6.22%	-17.01%	-	-
Horiz. %	99.57%	86.51%	71.14%	67.25%	77.83%	82.99%	100.00%	-
DPS	11.26	12.51	13.76	10.06	10.05	10.05	10.05	7.86%
YoY %	-9.99%	-9.08%	36.78%	0.10%	0.00%	0.00%	-	-
Horiz. %	112.04%	124.48%	136.92%	100.10%	100.00%	100.00%	100.00%	-
NAPS	1.29	1.30	1.28	1.00	1.27	1.27	1.39	-4.85%
YoY %	-0.77%	1.56%	28.00%	-21.26%	0.00%	-8.63%	-	-
Horiz. %	92.81%	93.53%	92.09%	71.94%	91.37%	91.37%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 61,727
RPS	75.00	69.88	66.12	63.97	64.28	60.77	60.89	14.89%
YoY %	7.33%	5.69%	3.36%	-0.48%	5.78%	-0.20%	-	-
Horiz. %	123.17%	114.76%	108.59%	105.06%	105.57%	99.80%	100.00%	-
EPS	8.57	7.46	6.12	5.78	6.70	7.15	8.60	-0.23%
YoY %	14.88%	21.90%	5.88%	-13.73%	-6.29%	-16.86%	-	-
Horiz. %	99.65%	86.74%	71.16%	67.21%	77.91%	83.14%	100.00%	-
DPS	5.89	6.55	7.20	5.26	5.26	5.26	5.26	7.82%
YoY %	-10.08%	-9.03%	36.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.98%	124.52%	136.88%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.6747	0.6809	0.6696	0.5226	0.6642	0.6644	0.7265	-4.80%
YoY %	-0.91%	1.69%	28.13%	-21.32%	-0.03%	-8.55%	-	-
Horiz. %	92.87%	93.72%	92.17%	71.93%	91.42%	91.45%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.45	2.15	2.08	2.13	2.43	2.51	2.37	-
P/RPS	1.71	1.61	1.65	1.74	1.98	2.16	2.03	-10.79%
YoY %	6.21%	-2.42%	-5.17%	-12.12%	-8.33%	6.40%	-	-
Horiz. %	84.24%	79.31%	81.28%	85.71%	97.54%	106.40%	100.00%	-
P/EPS	14.95	15.10	17.77	19.25	18.97	18.37	14.40	2.52%
YoY %	-0.99%	-15.03%	-7.69%	1.48%	3.27%	27.57%	-	-
Horiz. %	103.82%	104.86%	123.40%	133.68%	131.74%	127.57%	100.00%	-
EY	6.69	6.62	5.63	5.20	5.27	5.44	6.94	-2.41%
YoY %	1.06%	17.58%	8.27%	-1.33%	-3.13%	-21.61%	-	-
Horiz. %	96.40%	95.39%	81.12%	74.93%	75.94%	78.39%	100.00%	-
DY	4.60	5.82	6.62	4.72	4.14	4.00	4.24	5.57%
YoY %	-20.96%	-12.08%	40.25%	14.01%	3.50%	-5.66%	-	-
Horiz. %	108.49%	137.26%	156.13%	111.32%	97.64%	94.34%	100.00%	-
P/NAPS	1.90	1.65	1.63	2.13	1.91	1.98	1.71	7.26%
YoY %	15.15%	1.23%	-23.47%	11.52%	-3.54%	15.79%	-	-
Horiz. %	111.11%	96.49%	95.32%	124.56%	111.70%	115.79%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	25/08/10	26/05/10	25/02/10	24/11/09	25/08/09	29/05/09	-
Price	2.41	2.09	1.99	2.12	2.09	2.38	2.35	-
P/RPS	1.68	1.57	1.57	1.73	1.70	2.05	2.02	-11.55%
YoY %	7.01%	0.00%	-9.25%	1.76%	-17.07%	1.49%	-	-
Horiz. %	83.17%	77.72%	77.72%	85.64%	84.16%	101.49%	100.00%	-
P/EPS	14.70	14.68	17.00	19.16	16.31	17.42	14.28	1.94%
YoY %	0.14%	-13.65%	-11.27%	17.47%	-6.37%	21.99%	-	-
Horiz. %	102.94%	102.80%	119.05%	134.17%	114.22%	121.99%	100.00%	-
EY	6.80	6.81	5.88	5.22	6.13	5.74	7.00	-1.91%
YoY %	-0.15%	15.82%	12.64%	-14.85%	6.79%	-18.00%	-	-
Horiz. %	97.14%	97.29%	84.00%	74.57%	87.57%	82.00%	100.00%	-
DY	4.67	5.99	6.91	4.75	4.81	4.22	4.28	5.98%
YoY %	-22.04%	-13.31%	45.47%	-1.25%	13.98%	-1.40%	-	-
Horiz. %	109.11%	139.95%	161.45%	110.98%	112.38%	98.60%	100.00%	-
P/NAPS	1.87	1.61	1.55	2.12	1.65	1.87	1.69	6.97%
YoY %	16.15%	3.87%	-26.89%	28.48%	-11.76%	10.65%	-	-
Horiz. %	110.65%	95.27%	91.72%	125.44%	97.63%	110.65%	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