[ENGKAH] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[ENGKAH] ENG KAH CORPORATION BHD

Announcement Date

31-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -15.1%

YoY- -23.79%

Quarter Report

ENGKAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	56,859	57,524	59,670	61,303	62,345	60,722	58,973	-2.39%
YoY %	-1.16%	-3.60%	-2.66%	-1.67%	2.67%	2.97%	-	-
Horiz. %	96.42%	97.54%	101.18%	103.95%	105.72%	102.97%	100.00%	-
PBT	2,257	2,176	2,733	3,591	4,110	3,835	3,609	-26.80%
YoY %	3.72%	-20.38%	-23.89%	-12.63%	7.17%	6.26%	-	-
Horiz. %	62.54%	60.29%	75.73%	99.50%	113.88%	106.26%	100.00%	-
Tax	-865	-1,077	-1,248	-1,258	-1,284	-965	-638	22.43%
YoY %	19.68%	13.70%	0.79%	2.02%	-33.06%	-51.25%	-	-
Horiz. %	135.58%	168.81%	195.61%	197.18%	201.25%	151.25%	100.00%	-
NP	1,392	1,099	1,485	2,333	2,826	2,870	2,971	-39.59%
YoY %	26.66%	-25.99%	-36.35%	-17.45%	-1.53%	-3.40%	-	-
Horiz. %	46.85%	36.99%	49.98%	78.53%	95.12%	96.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,317	1,205	1,451	2,463	2,901	2,789	3,091	-43.28%
YoY %	9.29%	-16.95%	-41.09%	-15.10%	4.02%	-9.77%	-	-
Horiz. %	42.61%	38.98%	46.94%	79.68%	93.85%	90.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.33%	49.49%	45.66%	35.03%	31.24%	25.16%	17.68%	-
YoY %	-22.55%	8.39%	30.35%	12.13%	24.17%	42.31%	-	-
Horiz. %	216.80%	279.92%	258.26%	198.13%	176.70%	142.31%	100.00%	-
Total Cost	55,467	56,425	58,185	58,970	59,519	57,852	56,002	-0.63%
YoY %	-1.70%	-3.02%	-1.33%	-0.92%	2.88%	3.30%	-	-
Horiz. %	99.04%	100.76%	103.90%	105.30%	106.28%	103.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,634	67,927	70,049	70,049	69,341	69,341	85,971	-13.90%
YoY %	1.04%	-3.03%	0.00%	1.02%	0.00%	-19.34%	-	-
Horiz. %	79.83%	79.01%	81.48%	81.48%	80.66%	80.66%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	2,122	2,122	2,830	3,673	4,393	4,198	4,978	-43.27%
YoY %	0.00%	-25.02%	-22.95%	-16.39%	4.65%	-15.67%	-	-
Horiz. %	42.63%	42.63%	56.85%	73.78%	88.25%	84.33%	100.00%	-
Div Payout %	161.18%	176.16%	195.06%	149.13%	151.45%	150.53%	161.08%	-
YoY %	-8.50%	-9.69%	30.80%	-1.53%	0.61%	-6.55%	-	-
Horiz. %	100.06%	109.36%	121.10%	92.58%	94.02%	93.45%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	68,634	67,927	70,049	70,049	69,341	69,341	85,971	-13.90%
YoY %	1.04%	-3.03%	0.00%	1.02%	0.00%	-19.34%	-	-
Horiz. %	79.83%	79.01%	81.48%	81.48%	80.66%	80.66%	100.00%	-
NOSH	70,757	70,757	70,757	70,757	70,757	70,757	84,285	-10.98%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-16.05%	-	-
Horiz. %	83.95%	83.95%	83.95%	83.95%	83.95%	83.95%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	2.45%	1.91%	2.49%	3.81%	4.53%	4.73%	5.04%	-
YoY %	28.27%	-23.29%	-34.65%	-15.89%	-4.23%	-6.15%	-	-
Horiz. %	48.61%	37.90%	49.40%	75.60%	89.88%	93.85%	100.00%	-
ROE	1.92%	1.77%	2.07%	3.52%	4.18%	4.02%	3.60%	-
YoY %	8.47%	-14.49%	-41.19%	-15.79%	3.98%	11.67%	-	-
Horiz. %	53.33%	49.17%	57.50%	97.78%	116.11%	111.67%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	80.36	81.30	84.33	86.64	88.11	85.82	69.97	9.64%
YoY %	-1.16%	-3.59%	-2.67%	-1.67%	2.67%	22.65%	-	-
Horiz. %	114.85%	116.19%	120.52%	123.82%	125.93%	122.65%	100.00%	-
EPS	1.86	1.70	2.05	3.48	4.10	3.94	3.67	-36.35%
YoY %	9.41%	-17.07%	-41.09%	-15.12%	4.06%	7.36%	-	-
Horiz. %	50.68%	46.32%	55.86%	94.82%	111.72%	107.36%	100.00%	-
DPS	3.00	3.00	4.00	5.19	6.21	5.93	5.91	-36.28%
YoY %	0.00%	-25.00%	-22.93%	-16.43%	4.72%	0.34%	-	-
Horiz. %	50.76%	50.76%	67.68%	87.82%	105.08%	100.34%	100.00%	-
NAPS	0.97	0.96	0.99	0.99	0.98	0.98	1.02	-3.28%
YoY %	1.04%	-3.03%	0.00%	1.02%	0.00%	-3.92%	-	-
Horiz. %	95.10%	94.12%	97.06%	97.06%	96.08%	96.08%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 70,757
RPS	39.32	39.78	41.27	42.40	43.12	42.00	40.79	-2.41%
YoY %	-1.16%	-3.61%	-2.67%	-1.67%	2.67%	2.97%	-	-
Horiz. %	96.40%	97.52%	101.18%	103.95%	105.71%	102.97%	100.00%	-
EPS	0.91	0.83	1.00	1.70	2.01	1.93	2.14	-43.36%
YoY %	9.64%	-17.00%	-41.18%	-15.42%	4.15%	-9.81%	-	-
Horiz. %	42.52%	38.79%	46.73%	79.44%	93.93%	90.19%	100.00%	-
DPS	1.47	1.47	1.96	2.54	3.04	2.90	3.44	-43.17%
YoY %	0.00%	-25.00%	-22.83%	-16.45%	4.83%	-15.70%	-	-
Horiz. %	42.73%	42.73%	56.98%	73.84%	88.37%	84.30%	100.00%	-
NAPS	0.4747	0.4698	0.4845	0.4845	0.4796	0.4796	0.5946	-13.90%
YoY %	1.04%	-3.03%	0.00%	1.02%	0.00%	-19.34%	-	-
Horiz. %	79.84%	79.01%	81.48%	81.48%	80.66%	80.66%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.31	1.40	1.61	1.45	1.70	2.00	2.03	-
P/RPS	1.63	1.72	1.91	1.67	1.93	2.33	2.90	-31.82%
YoY %	-5.23%	-9.95%	14.37%	-13.47%	-17.17%	-19.66%	-	-
Horiz. %	56.21%	59.31%	65.86%	57.59%	66.55%	80.34%	100.00%	-
P/EPS	70.38	82.21	78.51	41.66	41.46	50.74	55.35	17.31%
YoY %	-14.39%	4.71%	88.45%	0.48%	-18.29%	-8.33%	-	-
Horiz. %	127.15%	148.53%	141.84%	75.27%	74.91%	91.67%	100.00%	-
EY	1.42	1.22	1.27	2.40	2.41	1.97	1.81	-14.89%
YoY %	16.39%	-3.94%	-47.08%	-0.41%	22.34%	8.84%	-	-
Horiz. %	78.45%	67.40%	70.17%	132.60%	133.15%	108.84%	100.00%	-
DY	2.29	2.14	2.48	3.58	3.65	2.97	2.91	-14.72%
YoY %	7.01%	-13.71%	-30.73%	-1.92%	22.90%	2.06%	-	-
Horiz. %	78.69%	73.54%	85.22%	123.02%	125.43%	102.06%	100.00%	-
P/NAPS	1.35	1.46	1.63	1.46	1.73	2.04	1.99	-22.73%
YoY %	-7.53%	-10.43%	11.64%	-15.61%	-15.20%	2.51%	-	-
Horiz. %	67.84%	73.37%	81.91%	73.37%	86.93%	102.51%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	24/11/17	18/08/17	31/05/17	24/02/17	24/11/16	25/08/16	-
Price	1.23	1.30	1.48	1.48	1.54	1.68	2.02	-
P/RPS	1.53	1.60	1.75	1.71	1.75	1.96	2.89	-34.48%
YoY %	-4.38%	-8.57%	2.34%	-2.29%	-10.71%	-32.18%	-	-
Horiz. %	52.94%	55.36%	60.55%	59.17%	60.55%	67.82%	100.00%	-
P/EPS	66.08	76.34	72.17	42.52	37.56	42.62	55.08	12.86%
YoY %	-13.44%	5.78%	69.73%	13.21%	-11.87%	-22.62%	-	-
Horiz. %	119.97%	138.60%	131.03%	77.20%	68.19%	77.38%	100.00%	-
EY	1.51	1.31	1.39	2.35	2.66	2.35	1.82	-11.67%
YoY %	15.27%	-5.76%	-40.85%	-11.65%	13.19%	29.12%	-	-
Horiz. %	82.97%	71.98%	76.37%	129.12%	146.15%	129.12%	100.00%	-
DY	2.44	2.31	2.70	3.51	4.03	3.53	2.92	-11.25%
YoY %	5.63%	-14.44%	-23.08%	-12.90%	14.16%	20.89%	-	-
Horiz. %	83.56%	79.11%	92.47%	120.21%	138.01%	120.89%	100.00%	-
P/NAPS	1.27	1.35	1.49	1.49	1.57	1.71	1.98	-25.56%
YoY %	-5.93%	-9.40%	0.00%	-5.10%	-8.19%	-13.64%	-	-
Horiz. %	64.14%	68.18%	75.25%	75.25%	79.29%	86.36%	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