[ENGKAH] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ENGKAH] ENG KAH CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.88%
YoY- -2.98%
Quarter Report
Latest QR
Upcoming QR
ENGKAH's Result
ENGKAH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 65,051 64,952 70,560 77,794 84,300 92,735 93,874 -21.63%
PBT 9,748 10,380 12,770 14,597 16,001 15,303 14,700 -23.89%
Tax -1,918 -1,910 -2,132 -2,624 -3,005 -3,009 -3,275 -29.93%
NP 7,830 8,470 10,638 11,973 12,996 12,294 11,425 -22.21%
-
NP to SH 7,815 8,463 10,631 11,966 12,989 12,294 11,425 -22.31%
-
Tax Rate 19.68% 18.40% 16.70% 17.98% 18.78% 19.66% 22.28% -
Total Cost 57,221 56,482 59,922 65,821 71,304 80,441 82,449 -21.56%
-
Net Worth 70,070 71,499 74,781 77,105 70,329 79,180 75,402 -4.75%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 15,605 15,625 15,627 15,190 14,931 9,656 9,272 41.35%
Div Payout % 199.69% 184.63% 147.00% 126.94% 114.95% 78.55% 81.16% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 70,070 71,499 74,781 77,105 70,329 79,180 75,402 -4.75%
NOSH 70,070 69,416 70,548 67,047 70,329 69,456 61,805 8.70%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.04% 13.04% 15.08% 15.39% 15.42% 13.26% 12.17% -
ROE 11.15% 11.84% 14.22% 15.52% 18.47% 15.53% 15.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 92.84 93.57 100.02 116.03 119.87 133.52 151.89 -27.91%
EPS 11.15 12.19 15.07 17.85 18.47 17.70 18.49 -28.55%
DPS 22.27 22.51 22.15 22.66 21.23 13.90 15.00 30.04%
NAPS 1.00 1.03 1.06 1.15 1.00 1.14 1.22 -12.38%
Adjusted Per Share Value based on latest NOSH - 67,047
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 44.99 44.92 48.80 53.80 58.30 64.14 64.93 -21.64%
EPS 5.41 5.85 7.35 8.28 8.98 8.50 7.90 -22.25%
DPS 10.79 10.81 10.81 10.51 10.33 6.68 6.41 41.37%
NAPS 0.4846 0.4945 0.5172 0.5333 0.4864 0.5476 0.5215 -4.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.53 2.68 3.11 3.29 3.45 3.56 3.55 -
P/RPS 2.73 2.86 3.11 2.84 2.88 2.67 2.34 10.79%
P/EPS 22.68 21.98 20.64 18.43 18.68 20.11 19.20 11.71%
EY 4.41 4.55 4.85 5.42 5.35 4.97 5.21 -10.49%
DY 8.80 8.40 7.12 6.89 6.15 3.91 4.23 62.74%
P/NAPS 2.53 2.60 2.93 2.86 3.45 3.12 2.91 -8.88%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 27/08/13 23/05/13 26/02/13 22/11/12 28/08/12 -
Price 2.51 2.73 3.05 3.20 3.29 3.50 3.41 -
P/RPS 2.70 2.92 3.05 2.76 2.74 2.62 2.25 12.88%
P/EPS 22.51 22.39 20.24 17.93 17.81 19.77 18.45 14.13%
EY 4.44 4.47 4.94 5.58 5.61 5.06 5.42 -12.41%
DY 8.87 8.25 7.26 7.08 6.45 3.97 4.40 59.37%
P/NAPS 2.51 2.65 2.88 2.78 3.29 3.07 2.80 -7.01%

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