[ENGKAH] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	60,004	59,242	61,322	65,936	93,416	96,834	86,240	-5.86%
YoY %	1.29%	-3.39%	-7.00%	-29.42%	-3.53%	12.28%	-	-
Horiz. %	69.58%	68.69%	71.11%	76.46%	108.32%	112.28%	100.00%	-
PBT	4,112	5,602	7,148	9,910	16,374	19,114	13,816	-18.27%
YoY %	-26.60%	-21.63%	-27.87%	-39.48%	-14.34%	38.35%	-	-
Horiz. %	29.76%	40.55%	51.74%	71.73%	118.51%	138.35%	100.00%	-
Tax	-790	-1,560	-1,314	-1,826	-3,574	-3,530	-2,870	-19.33%
YoY %	49.36%	-18.72%	28.04%	48.91%	-1.25%	-23.00%	-	-
Horiz. %	27.53%	54.36%	45.78%	63.62%	124.53%	123.00%	100.00%	-
NP	3,322	4,042	5,834	8,084	12,800	15,584	10,946	-18.00%
YoY %	-17.81%	-30.72%	-27.83%	-36.84%	-17.86%	42.37%	-	-
Horiz. %	30.35%	36.93%	53.30%	73.85%	116.94%	142.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,626	4,042	5,834	8,140	12,800	15,584	10,946	-16.80%
YoY %	-10.29%	-30.72%	-28.33%	-36.41%	-17.86%	42.37%	-	-
Horiz. %	33.13%	36.93%	53.30%	74.37%	116.94%	142.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.21%	27.85%	18.38%	18.43%	21.83%	18.47%	20.77%	-
YoY %	-31.02%	51.52%	-0.27%	-15.57%	18.19%	-11.07%	-	-
Horiz. %	92.49%	134.09%	88.49%	88.73%	105.10%	88.93%	100.00%	-
Total Cost	56,682	55,200	55,488	57,852	80,616	81,250	75,294	-4.61%
YoY %	2.68%	-0.52%	-4.09%	-28.24%	-0.78%	7.91%	-	-
Horiz. %	75.28%	73.31%	73.70%	76.83%	107.07%	107.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	78,691	70,664	70,092	74,254	75,439	77,919	80,394	-0.35%
YoY %	11.36%	0.82%	-5.61%	-1.57%	-3.18%	-3.08%	-	-
Horiz. %	97.88%	87.90%	87.19%	92.36%	93.84%	96.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	3,085	2,826	2,832	14,010	12,367	12,368	9,276	-16.74%
YoY %	9.16%	-0.21%	-79.79%	13.29%	-0.01%	33.33%	-	-
Horiz. %	33.26%	30.47%	30.53%	151.03%	133.32%	133.33%	100.00%	-
Div Payout %	85.11%	69.93%	48.54%	172.12%	96.62%	79.37%	84.75%	-
YoY %	21.71%	44.07%	-71.80%	78.14%	21.73%	-6.35%	-	-
Horiz. %	100.42%	82.51%	57.27%	203.09%	114.01%	93.65%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	78,691	70,664	70,092	74,254	75,439	77,919	80,394	-0.35%
YoY %	11.36%	0.82%	-5.61%	-1.57%	-3.18%	-3.08%	-	-
Horiz. %	97.88%	87.90%	87.19%	92.36%	93.84%	96.92%	100.00%	-
NOSH	77,148	70,664	70,800	70,051	61,835	61,841	61,841	3.75%
YoY %	9.18%	-0.19%	1.07%	13.29%	-0.01%	0.00%	-	-
Horiz. %	124.75%	114.27%	114.49%	113.28%	99.99%	100.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	5.54%	6.82%	9.51%	12.26%	13.70%	16.09%	12.69%	-
YoY %	-18.77%	-28.29%	-22.43%	-10.51%	-14.85%	26.79%	-	-
Horiz. %	43.66%	53.74%	74.94%	96.61%	107.96%	126.79%	100.00%	-
ROE	4.61%	5.72%	8.32%	10.96%	16.97%	20.00%	13.62%	-
YoY %	-19.41%	-31.25%	-24.09%	-35.42%	-15.15%	46.84%	-	-
Horiz. %	33.85%	42.00%	61.09%	80.47%	124.60%	146.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	77.78	83.84	86.61	94.12	151.07	156.58	139.45	-9.26%
YoY %	-7.23%	-3.20%	-7.98%	-37.70%	-3.52%	12.28%	-	-
Horiz. %	55.78%	60.12%	62.11%	67.49%	108.33%	112.28%	100.00%	-
EPS	4.70	5.72	8.24	11.62	20.70	25.20	17.70	-19.81%
YoY %	-17.83%	-30.58%	-29.09%	-43.86%	-17.86%	42.37%	-	-
Horiz. %	26.55%	32.32%	46.55%	65.65%	116.95%	142.37%	100.00%	-
DPS	4.00	4.00	4.00	20.00	20.00	20.00	15.00	-19.75%
YoY %	0.00%	0.00%	-80.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	26.67%	26.67%	26.67%	133.33%	133.33%	133.33%	100.00%	-
NAPS	1.02	1.00	0.99	1.06	1.22	1.26	1.30	-3.95%
YoY %	2.00%	1.01%	-6.60%	-13.11%	-3.17%	-3.08%	-	-
Horiz. %	78.46%	76.92%	76.15%	81.54%	93.85%	96.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 70,548
RPS	50.80	50.15	51.91	55.82	79.08	81.98	73.01	-5.86%
YoY %	1.30%	-3.39%	-7.00%	-29.41%	-3.54%	12.29%	-	-
Horiz. %	69.58%	68.69%	71.10%	76.46%	108.31%	112.29%	100.00%	-
EPS	3.07	3.42	4.94	6.89	10.84	13.19	9.27	-16.80%
YoY %	-10.23%	-30.77%	-28.30%	-36.44%	-17.82%	42.29%	-	-
Horiz. %	33.12%	36.89%	53.29%	74.33%	116.94%	142.29%	100.00%	-
DPS	2.61	2.39	2.40	11.86	10.47	10.47	7.85	-16.75%
YoY %	9.21%	-0.42%	-79.76%	13.28%	0.00%	33.38%	-	-
Horiz. %	33.25%	30.45%	30.57%	151.08%	133.38%	133.38%	100.00%	-
NAPS	0.6662	0.5982	0.5934	0.6286	0.6387	0.6597	0.6806	-0.35%
YoY %	11.37%	0.81%	-5.60%	-1.58%	-3.18%	-3.07%	-	-
Horiz. %	97.88%	87.89%	87.19%	92.36%	93.84%	96.93%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.03	2.01	2.56	3.11	3.55	2.75	2.15	-
P/RPS	2.61	2.40	2.96	3.30	2.35	1.76	1.54	9.18%
YoY %	8.75%	-18.92%	-10.30%	40.43%	33.52%	14.29%	-	-
Horiz. %	169.48%	155.84%	192.21%	214.29%	152.60%	114.29%	100.00%	-
P/EPS	43.19	35.14	31.07	26.76	17.15	10.91	12.15	23.51%
YoY %	22.91%	13.10%	16.11%	56.03%	57.20%	-10.21%	-	-
Horiz. %	355.47%	289.22%	255.72%	220.25%	141.15%	89.79%	100.00%	-
EY	2.32	2.85	3.22	3.74	5.83	9.16	8.23	-19.00%
YoY %	-18.60%	-11.49%	-13.90%	-35.85%	-36.35%	11.30%	-	-
Horiz. %	28.19%	34.63%	39.13%	45.44%	70.84%	111.30%	100.00%	-
DY	1.97	1.99	1.56	6.43	5.63	7.27	6.98	-18.99%
YoY %	-1.01%	27.56%	-75.74%	14.21%	-22.56%	4.15%	-	-
Horiz. %	28.22%	28.51%	22.35%	92.12%	80.66%	104.15%	100.00%	-
P/NAPS	1.99	2.01	2.59	2.93	2.91	2.18	1.65	3.16%
YoY %	-1.00%	-22.39%	-11.60%	0.69%	33.49%	32.12%	-	-
Horiz. %	120.61%	121.82%	156.97%	177.58%	176.36%	132.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	21/08/15	26/08/14	27/08/13	28/08/12	25/08/11	25/08/10	-
Price	2.02	1.99	2.23	3.05	3.41	2.62	2.09	-
P/RPS	2.60	2.37	2.57	3.24	2.26	1.67	1.50	9.59%
YoY %	9.70%	-7.78%	-20.68%	43.36%	35.33%	11.33%	-	-
Horiz. %	173.33%	158.00%	171.33%	216.00%	150.67%	111.33%	100.00%	-
P/EPS	42.98	34.79	27.06	26.25	16.47	10.40	11.81	23.99%
YoY %	23.54%	28.57%	3.09%	59.38%	58.37%	-11.94%	-	-
Horiz. %	363.93%	294.58%	229.13%	222.27%	139.46%	88.06%	100.00%	-
EY	2.33	2.87	3.70	3.81	6.07	9.62	8.47	-19.33%
YoY %	-18.82%	-22.43%	-2.89%	-37.23%	-36.90%	13.58%	-	-
Horiz. %	27.51%	33.88%	43.68%	44.98%	71.66%	113.58%	100.00%	-
DY	1.98	2.01	1.79	6.56	5.87	7.63	7.18	-19.30%
YoY %	-1.49%	12.29%	-72.71%	11.75%	-23.07%	6.27%	-	-
Horiz. %	27.58%	27.99%	24.93%	91.36%	81.75%	106.27%	100.00%	-
P/NAPS	1.98	1.99	2.25	2.88	2.80	2.08	1.61	3.50%
YoY %	-0.50%	-11.56%	-21.88%	2.86%	34.62%	29.19%	-	-
Horiz. %	122.98%	123.60%	139.75%	178.88%	173.91%	129.19%	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