[ENGKAH] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[ENGKAH] ENG KAH CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.65%
YoY- 1.34%
Quarter Report
Latest QR
Upcoming QR
ENGKAH's Result
ENGKAH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 64,952 70,560 77,794 84,300 92,735 93,874 94,069 -21.86%
PBT 10,380 12,770 14,597 16,001 15,303 14,700 15,466 -23.32%
Tax -1,910 -2,132 -2,624 -3,005 -3,009 -3,275 -3,133 -28.08%
NP 8,470 10,638 11,973 12,996 12,294 11,425 12,333 -22.14%
-
NP to SH 8,463 10,631 11,966 12,989 12,294 11,425 12,333 -22.18%
-
Tax Rate 18.40% 16.70% 17.98% 18.78% 19.66% 22.28% 20.26% -
Total Cost 56,482 59,922 65,821 71,304 80,441 82,449 81,736 -21.82%
-
Net Worth 71,499 74,781 77,105 70,329 79,180 75,402 79,815 -7.06%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 15,625 15,627 15,190 14,931 9,656 9,272 9,273 41.55%
Div Payout % 184.63% 147.00% 126.94% 114.95% 78.55% 81.16% 75.19% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 71,499 74,781 77,105 70,329 79,180 75,402 79,815 -7.06%
NOSH 69,416 70,548 67,047 70,329 69,456 61,805 61,872 7.96%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.04% 15.08% 15.39% 15.42% 13.26% 12.17% 13.11% -
ROE 11.84% 14.22% 15.52% 18.47% 15.53% 15.15% 15.45% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.57 100.02 116.03 119.87 133.52 151.89 152.04 -27.62%
EPS 12.19 15.07 17.85 18.47 17.70 18.49 19.93 -27.92%
DPS 22.51 22.15 22.66 21.23 13.90 15.00 15.00 31.04%
NAPS 1.03 1.06 1.15 1.00 1.14 1.22 1.29 -13.92%
Adjusted Per Share Value based on latest NOSH - 70,329
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.92 48.80 53.80 58.30 64.14 64.93 65.06 -21.86%
EPS 5.85 7.35 8.28 8.98 8.50 7.90 8.53 -22.21%
DPS 10.81 10.81 10.51 10.33 6.68 6.41 6.41 41.63%
NAPS 0.4945 0.5172 0.5333 0.4864 0.5476 0.5215 0.552 -7.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.68 3.11 3.29 3.45 3.56 3.55 3.12 -
P/RPS 2.86 3.11 2.84 2.88 2.67 2.34 2.05 24.83%
P/EPS 21.98 20.64 18.43 18.68 20.11 19.20 15.65 25.38%
EY 4.55 4.85 5.42 5.35 4.97 5.21 6.39 -20.24%
DY 8.40 7.12 6.89 6.15 3.91 4.23 4.81 44.96%
P/NAPS 2.60 2.93 2.86 3.45 3.12 2.91 2.42 4.89%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 23/05/13 26/02/13 22/11/12 28/08/12 24/05/12 -
Price 2.73 3.05 3.20 3.29 3.50 3.41 3.15 -
P/RPS 2.92 3.05 2.76 2.74 2.62 2.25 2.07 25.75%
P/EPS 22.39 20.24 17.93 17.81 19.77 18.45 15.80 26.13%
EY 4.47 4.94 5.58 5.61 5.06 5.42 6.33 -20.68%
DY 8.25 7.26 7.08 6.45 3.97 4.40 4.76 44.24%
P/NAPS 2.65 2.88 2.78 3.29 3.07 2.80 2.44 5.65%

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
Post a Comment