[ENGKAH] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	65,936	93,416	96,834	86,240	72,280	72,920	61,810	1.08%
YoY %	-29.42%	-3.53%	12.28%	19.31%	-0.88%	17.97%	-	-
Horiz. %	106.68%	151.13%	156.66%	139.52%	116.94%	117.97%	100.00%	-
PBT	9,910	16,374	19,114	13,816	9,502	14,908	13,352	-4.84%
YoY %	-39.48%	-14.34%	38.35%	45.40%	-36.26%	11.65%	-	-
Horiz. %	74.22%	122.63%	143.15%	103.48%	71.17%	111.65%	100.00%	-
Tax	-1,826	-3,574	-3,530	-2,870	-2,510	-2,310	-2,338	-4.03%
YoY %	48.91%	-1.25%	-23.00%	-14.34%	-8.66%	1.20%	-	-
Horiz. %	78.10%	152.87%	150.98%	122.75%	107.36%	98.80%	100.00%	-
NP	8,084	12,800	15,584	10,946	6,992	12,598	11,014	-5.01%
YoY %	-36.84%	-17.86%	42.37%	56.55%	-44.50%	14.38%	-	-
Horiz. %	73.40%	116.22%	141.49%	99.38%	63.48%	114.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,140	12,800	15,584	10,946	6,992	12,598	11,014	-4.91%
YoY %	-36.41%	-17.86%	42.37%	56.55%	-44.50%	14.38%	-	-
Horiz. %	73.91%	116.22%	141.49%	99.38%	63.48%	114.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.43%	21.83%	18.47%	20.77%	26.42%	15.50%	17.51%	-
YoY %	-15.57%	18.19%	-11.07%	-21.39%	70.45%	-11.48%	-	-
Horiz. %	105.25%	124.67%	105.48%	118.62%	150.89%	88.52%	100.00%	-
Total Cost	57,852	80,616	81,250	75,294	65,288	60,322	50,796	2.18%
YoY %	-28.24%	-0.78%	7.91%	15.33%	8.23%	18.75%	-	-
Horiz. %	113.89%	158.71%	159.95%	148.23%	128.53%	118.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	74,254	75,439	77,919	80,394	78,582	90,868	91,065	-3.34%
YoY %	-1.57%	-3.18%	-3.08%	2.31%	-13.52%	-0.22%	-	-
Horiz. %	81.54%	82.84%	85.56%	88.28%	86.29%	99.78%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	14,010	12,367	12,368	9,276	12,375	123	123	120.01%
YoY %	13.29%	-0.01%	33.33%	-25.04%	9,960.98%	0.00%	-	-
Horiz. %	11,390.24%	10,054.47%	10,055.28%	7,541.46%	10,060.98%	100.00%	100.00%	-
Div Payout %	172.12%	96.62%	79.37%	84.75%	176.99%	0.98%	1.12%	-
YoY %	78.14%	21.73%	-6.35%	-52.12%	17,960.20%	-12.50%	-	-
Horiz. %	15,367.86%	8,626.79%	7,086.61%	7,566.96%	15,802.68%	87.50%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	74,254	75,439	77,919	80,394	78,582	90,868	91,065	-3.34%
YoY %	-1.57%	-3.18%	-3.08%	2.31%	-13.52%	-0.22%	-	-
Horiz. %	81.54%	82.84%	85.56%	88.28%	86.29%	99.78%	100.00%	-
NOSH	70,051	61,835	61,841	61,841	61,876	61,815	61,530	2.18%
YoY %	13.29%	-0.01%	0.00%	-0.06%	0.10%	0.46%	-	-
Horiz. %	113.85%	100.50%	100.51%	100.51%	100.56%	100.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	12.26%	13.70%	16.09%	12.69%	9.67%	17.28%	17.82%	-
YoY %	-10.51%	-14.85%	26.79%	31.23%	-44.04%	-3.03%	-	-
Horiz. %	68.80%	76.88%	90.29%	71.21%	54.26%	96.97%	100.00%	-
ROE	10.96%	16.97%	20.00%	13.62%	8.90%	13.86%	12.09%	-
YoY %	-35.42%	-15.15%	46.84%	53.03%	-35.79%	14.64%	-	-
Horiz. %	90.65%	140.36%	165.43%	112.66%	73.61%	114.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	94.12	151.07	156.58	139.45	116.81	117.96	100.45	-1.07%
YoY %	-37.70%	-3.52%	12.28%	19.38%	-0.97%	17.43%	-	-
Horiz. %	93.70%	150.39%	155.88%	138.83%	116.29%	117.43%	100.00%	-
EPS	11.62	20.70	25.20	17.70	11.30	20.38	17.90	-6.94%
YoY %	-43.86%	-17.86%	42.37%	56.64%	-44.55%	13.85%	-	-
Horiz. %	64.92%	115.64%	140.78%	98.88%	63.13%	113.85%	100.00%	-
DPS	20.00	20.00	20.00	15.00	20.00	0.20	0.20	115.29%
YoY %	0.00%	0.00%	33.33%	-25.00%	9,900.00%	0.00%	-	-
Horiz. %	10,000.00%	10,000.00%	10,000.00%	7,500.00%	10,000.00%	100.00%	100.00%	-
NAPS	1.06	1.22	1.26	1.30	1.27	1.47	1.48	-5.40%
YoY %	-13.11%	-3.17%	-3.08%	2.36%	-13.61%	-0.68%	-	-
Horiz. %	71.62%	82.43%	85.14%	87.84%	85.81%	99.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 61,870
RPS	45.60	64.61	66.97	59.65	49.99	50.43	42.75	1.08%
YoY %	-29.42%	-3.52%	12.27%	19.32%	-0.87%	17.96%	-	-
Horiz. %	106.67%	151.13%	156.65%	139.53%	116.94%	117.96%	100.00%	-
EPS	5.63	8.85	10.78	7.57	4.84	8.71	7.62	-4.91%
YoY %	-36.38%	-17.90%	42.40%	56.40%	-44.43%	14.30%	-	-
Horiz. %	73.88%	116.14%	141.47%	99.34%	63.52%	114.30%	100.00%	-
DPS	9.69	8.55	8.55	6.42	8.56	0.09	0.09	117.95%
YoY %	13.33%	0.00%	33.18%	-25.00%	9,411.11%	0.00%	-	-
Horiz. %	10,766.67%	9,500.00%	9,500.00%	7,133.33%	9,511.11%	100.00%	100.00%	-
NAPS	0.5136	0.5218	0.5389	0.556	0.5435	0.6285	0.6298	-3.33%
YoY %	-1.57%	-3.17%	-3.08%	2.30%	-13.52%	-0.21%	-	-
Horiz. %	81.55%	82.85%	85.57%	88.28%	86.30%	99.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.11	3.55	2.75	2.15	2.51	2.73	3.33	-
P/RPS	3.30	2.35	1.76	1.54	2.15	2.31	3.31	-0.05%
YoY %	40.43%	33.52%	14.29%	-28.37%	-6.93%	-30.21%	-	-
Horiz. %	99.70%	71.00%	53.17%	46.53%	64.95%	69.79%	100.00%	-
P/EPS	26.76	17.15	10.91	12.15	22.21	13.40	18.60	6.24%
YoY %	56.03%	57.20%	-10.21%	-45.29%	65.75%	-27.96%	-	-
Horiz. %	143.87%	92.20%	58.66%	65.32%	119.41%	72.04%	100.00%	-
EY	3.74	5.83	9.16	8.23	4.50	7.47	5.38	-5.87%
YoY %	-35.85%	-36.35%	11.30%	82.89%	-39.76%	38.85%	-	-
Horiz. %	69.52%	108.36%	170.26%	152.97%	83.64%	138.85%	100.00%	-
DY	6.43	5.63	7.27	6.98	7.97	0.07	0.06	117.78%
YoY %	14.21%	-22.56%	4.15%	-12.42%	11,285.71%	16.67%	-	-
Horiz. %	10,716.67%	9,383.33%	12,116.67%	11,633.33%	13,283.33%	116.67%	100.00%	-
P/NAPS	2.93	2.91	2.18	1.65	1.98	1.86	2.25	4.49%
YoY %	0.69%	33.49%	32.12%	-16.67%	6.45%	-17.33%	-	-
Horiz. %	130.22%	129.33%	96.89%	73.33%	88.00%	82.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	28/08/12	25/08/11	25/08/10	25/08/09	27/08/08	28/08/07	-
Price	3.05	3.41	2.62	2.09	2.38	2.56	3.18	-
P/RPS	3.24	2.26	1.67	1.50	2.04	2.17	3.17	0.36%
YoY %	43.36%	35.33%	11.33%	-26.47%	-5.99%	-31.55%	-	-
Horiz. %	102.21%	71.29%	52.68%	47.32%	64.35%	68.45%	100.00%	-
P/EPS	26.25	16.47	10.40	11.81	21.06	12.56	17.77	6.71%
YoY %	59.38%	58.37%	-11.94%	-43.92%	67.68%	-29.32%	-	-
Horiz. %	147.72%	92.68%	58.53%	66.46%	118.51%	70.68%	100.00%	-
EY	3.81	6.07	9.62	8.47	4.75	7.96	5.63	-6.29%
YoY %	-37.23%	-36.90%	13.58%	78.32%	-40.33%	41.39%	-	-
Horiz. %	67.67%	107.82%	170.87%	150.44%	84.37%	141.39%	100.00%	-
DY	6.56	5.87	7.63	7.18	8.40	0.08	0.06	118.51%
YoY %	11.75%	-23.07%	6.27%	-14.52%	10,400.00%	33.33%	-	-
Horiz. %	10,933.33%	9,783.33%	12,716.67%	11,966.67%	14,000.00%	133.33%	100.00%	-
P/NAPS	2.88	2.80	2.08	1.61	1.87	1.74	2.15	4.98%
YoY %	2.86%	34.62%	29.19%	-13.90%	7.47%	-19.07%	-	-
Horiz. %	133.95%	130.23%	96.74%	74.88%	86.98%	80.93%	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