[ENGKAH] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	75,566	75,927	71,787	71,926	72,107	70,265	70,759	4.46%
YoY %	-0.48%	5.77%	-0.19%	-0.25%	2.62%	-0.70%	-	-
Horiz. %	106.79%	107.30%	101.45%	101.65%	101.91%	99.30%	100.00%	-
PBT	9,270	10,533	10,929	12,230	13,632	13,958	14,677	-26.32%
YoY %	-11.99%	-3.62%	-10.64%	-10.28%	-2.34%	-4.90%	-	-
Horiz. %	63.16%	71.77%	74.46%	83.33%	92.88%	95.10%	100.00%	-
Tax	-1,893	-2,073	-1,943	-1,525	-2,388	-2,124	-2,470	-16.21%
YoY %	8.68%	-6.69%	-27.41%	36.14%	-12.43%	14.01%	-	-
Horiz. %	76.64%	83.93%	78.66%	61.74%	96.68%	85.99%	100.00%	-
NP	7,377	8,460	8,986	10,705	11,244	11,834	12,207	-28.45%
YoY %	-12.80%	-5.85%	-16.06%	-4.79%	-4.99%	-3.06%	-	-
Horiz. %	60.43%	69.30%	73.61%	87.70%	92.11%	96.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,831	7,914	8,441	10,160	11,244	11,834	12,207	-32.02%
YoY %	-13.68%	-6.24%	-16.92%	-9.64%	-4.99%	-3.06%	-	-
Horiz. %	55.96%	64.83%	69.15%	83.23%	92.11%	96.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.42%	19.68%	17.78%	12.47%	17.52%	15.22%	16.83%	-
YoY %	3.76%	10.69%	42.58%	-28.82%	15.11%	-9.57%	-	-
Horiz. %	121.33%	116.93%	105.64%	74.09%	104.10%	90.43%	100.00%	-
Total Cost	68,189	67,467	62,801	61,221	60,863	58,431	58,552	10.66%
YoY %	1.07%	7.43%	2.58%	0.59%	4.16%	-0.21%	-	-
Horiz. %	116.46%	115.23%	107.26%	104.56%	103.95%	99.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,727	78,453	78,476	85,810	87,184	87,131	90,863	-22.66%
YoY %	-21.32%	-0.03%	-8.55%	-1.58%	0.06%	-4.11%	-	-
Horiz. %	67.93%	86.34%	86.37%	94.44%	95.95%	95.89%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	6,215	6,209	6,210	6,211	6,211	6,211	3,214	55.02%
YoY %	0.10%	-0.02%	-0.02%	0.00%	0.00%	93.25%	-	-
Horiz. %	193.37%	193.19%	193.22%	193.25%	193.25%	193.25%	100.00%	-
Div Payout %	90.99%	78.46%	73.57%	61.13%	55.24%	52.49%	26.33%	-
YoY %	15.97%	6.65%	20.35%	10.66%	5.24%	99.35%	-	-
Horiz. %	345.58%	297.99%	279.42%	232.17%	209.80%	199.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	61,727	78,453	78,476	85,810	87,184	87,131	90,863	-22.66%
YoY %	-21.32%	-0.03%	-8.55%	-1.58%	0.06%	-4.11%	-	-
Horiz. %	67.93%	86.34%	86.37%	94.44%	95.95%	95.89%	100.00%	-
NOSH	61,727	61,774	61,792	61,733	61,833	61,795	61,812	-0.09%
YoY %	-0.08%	-0.03%	0.10%	-0.16%	0.06%	-0.03%	-	-
Horiz. %	99.86%	99.94%	99.97%	99.87%	100.03%	99.97%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.76%	11.14%	12.52%	14.88%	15.59%	16.84%	17.25%	-
YoY %	-12.39%	-11.02%	-15.86%	-4.55%	-7.42%	-2.38%	-	-
Horiz. %	56.58%	64.58%	72.58%	86.26%	90.38%	97.62%	100.00%	-
ROE	11.07%	10.09%	10.76%	11.84%	12.90%	13.58%	13.43%	-
YoY %	9.71%	-6.23%	-9.12%	-8.22%	-5.01%	1.12%	-	-
Horiz. %	82.43%	75.13%	80.12%	88.16%	96.05%	101.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	122.42	122.91	116.17	116.51	116.62	113.71	114.47	4.56%
YoY %	-0.40%	5.80%	-0.29%	-0.09%	2.56%	-0.66%	-	-
Horiz. %	106.95%	107.37%	101.49%	101.78%	101.88%	99.34%	100.00%	-
EPS	11.07	12.81	13.66	16.46	18.18	19.15	19.75	-31.94%
YoY %	-13.58%	-6.22%	-17.01%	-9.46%	-5.07%	-3.04%	-	-
Horiz. %	56.05%	64.86%	69.16%	83.34%	92.05%	96.96%	100.00%	-
DPS	10.06	10.05	10.05	10.05	10.05	10.05	5.20	55.07%
YoY %	0.10%	0.00%	0.00%	0.00%	0.00%	93.27%	-	-
Horiz. %	193.46%	193.27%	193.27%	193.27%	193.27%	193.27%	100.00%	-
NAPS	1.00	1.27	1.27	1.39	1.41	1.41	1.47	-22.59%
YoY %	-21.26%	0.00%	-8.63%	-1.42%	0.00%	-4.08%	-	-
Horiz. %	68.03%	86.39%	86.39%	94.56%	95.92%	95.92%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,733
RPS	52.26	52.51	49.65	49.75	49.87	48.60	48.94	4.46%
YoY %	-0.48%	5.76%	-0.20%	-0.24%	2.61%	-0.69%	-	-
Horiz. %	106.78%	107.29%	101.45%	101.66%	101.90%	99.31%	100.00%	-
EPS	4.72	5.47	5.84	7.03	7.78	8.18	8.44	-32.04%
YoY %	-13.71%	-6.34%	-16.93%	-9.64%	-4.89%	-3.08%	-	-
Horiz. %	55.92%	64.81%	69.19%	83.29%	92.18%	96.92%	100.00%	-
DPS	4.30	4.29	4.30	4.30	4.30	4.30	2.22	55.19%
YoY %	0.23%	-0.23%	0.00%	0.00%	0.00%	93.69%	-	-
Horiz. %	193.69%	193.24%	193.69%	193.69%	193.69%	193.69%	100.00%	-
NAPS	0.4269	0.5426	0.5428	0.5935	0.603	0.6026	0.6284	-22.66%
YoY %	-21.32%	-0.04%	-8.54%	-1.58%	0.07%	-4.11%	-	-
Horiz. %	67.93%	86.35%	86.38%	94.45%	95.96%	95.89%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	2.13	2.43	2.51	2.37	2.44	2.54	2.73	-
P/RPS	1.74	1.98	2.16	2.03	2.09	2.23	2.38	-18.79%
YoY %	-12.12%	-8.33%	6.40%	-2.87%	-6.28%	-6.30%	-	-
Horiz. %	73.11%	83.19%	90.76%	85.29%	87.82%	93.70%	100.00%	-
P/EPS	19.25	18.97	18.37	14.40	13.42	13.26	13.82	24.64%
YoY %	1.48%	3.27%	27.57%	7.30%	1.21%	-4.05%	-	-
Horiz. %	139.29%	137.26%	132.92%	104.20%	97.11%	95.95%	100.00%	-
EY	5.20	5.27	5.44	6.94	7.45	7.54	7.23	-19.67%
YoY %	-1.33%	-3.13%	-21.61%	-6.85%	-1.19%	4.29%	-	-
Horiz. %	71.92%	72.89%	75.24%	95.99%	103.04%	104.29%	100.00%	-
DY	4.72	4.14	4.00	4.24	4.12	3.96	1.90	83.12%
YoY %	14.01%	3.50%	-5.66%	2.91%	4.04%	108.42%	-	-
Horiz. %	248.42%	217.89%	210.53%	223.16%	216.84%	208.42%	100.00%	-
P/NAPS	2.13	1.91	1.98	1.71	1.73	1.80	1.86	9.43%
YoY %	11.52%	-3.54%	15.79%	-1.16%	-3.89%	-3.23%	-	-
Horiz. %	114.52%	102.69%	106.45%	91.94%	93.01%	96.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	24/11/09	25/08/09	29/05/09	26/02/09	27/11/08	27/08/08	-
Price	2.12	2.09	2.38	2.35	2.37	2.45	2.56	-
P/RPS	1.73	1.70	2.05	2.02	2.03	2.15	2.24	-15.78%
YoY %	1.76%	-17.07%	1.49%	-0.49%	-5.58%	-4.02%	-	-
Horiz. %	77.23%	75.89%	91.52%	90.18%	90.62%	95.98%	100.00%	-
P/EPS	19.16	16.31	17.42	14.28	13.03	12.79	12.96	29.68%
YoY %	17.47%	-6.37%	21.99%	9.59%	1.88%	-1.31%	-	-
Horiz. %	147.84%	125.85%	134.41%	110.19%	100.54%	98.69%	100.00%	-
EY	5.22	6.13	5.74	7.00	7.67	7.82	7.71	-22.84%
YoY %	-14.85%	6.79%	-18.00%	-8.74%	-1.92%	1.43%	-	-
Horiz. %	67.70%	79.51%	74.45%	90.79%	99.48%	101.43%	100.00%	-
DY	4.75	4.81	4.22	4.28	4.24	4.10	2.03	75.97%
YoY %	-1.25%	13.98%	-1.40%	0.94%	3.41%	101.97%	-	-
Horiz. %	233.99%	236.95%	207.88%	210.84%	208.87%	201.97%	100.00%	-
P/NAPS	2.12	1.65	1.87	1.69	1.68	1.74	1.74	14.03%
YoY %	28.48%	-11.76%	10.65%	0.60%	-3.45%	0.00%	-	-
Horiz. %	121.84%	94.83%	107.47%	97.13%	96.55%	100.00%	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