[ENGKAH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	60,573	57,733	61,969	64,457	90,254	94,052	92,828	-6.86%
YoY %	4.92%	-6.84%	-3.86%	-28.58%	-4.04%	1.32%	-	-
Horiz. %	65.25%	62.19%	66.76%	69.44%	97.23%	101.32%	100.00%	-
PBT	4,169	5,822	7,000	9,494	16,986	18,010	15,634	-19.75%
YoY %	-28.39%	-16.83%	-26.27%	-44.11%	-5.69%	15.20%	-	-
Horiz. %	26.67%	37.24%	44.77%	60.73%	108.65%	115.20%	100.00%	-
Tax	-990	-1,662	-1,445	-1,884	-3,341	-3,668	-3,658	-19.55%
YoY %	40.43%	-15.02%	23.30%	43.61%	8.91%	-0.27%	-	-
Horiz. %	27.06%	45.43%	39.50%	51.50%	91.33%	100.27%	100.00%	-
NP	3,178	4,160	5,554	7,610	13,645	14,342	11,976	-19.82%
YoY %	-23.61%	-25.10%	-27.02%	-44.23%	-4.86%	19.76%	-	-
Horiz. %	26.54%	34.74%	46.38%	63.54%	113.94%	119.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,212	4,053	5,554	7,610	13,645	14,342	11,990	-19.69%
YoY %	-20.75%	-27.03%	-27.02%	-44.23%	-4.86%	19.62%	-	-
Horiz. %	26.79%	33.80%	46.32%	63.47%	113.80%	119.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	28.55%	20.64%	19.84%	19.67%	20.37%	23.40%	-
YoY %	-16.81%	38.32%	4.03%	0.86%	-3.44%	-12.95%	-	-
Horiz. %	101.50%	122.01%	88.21%	84.79%	84.06%	87.05%	100.00%	-
Total Cost	57,394	53,573	56,414	56,846	76,609	79,709	80,852	-5.54%
YoY %	7.13%	-5.04%	-0.76%	-25.80%	-3.89%	-1.41%	-	-
Horiz. %	70.99%	66.26%	69.77%	70.31%	94.75%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,341	68,934	70,730	71,610	79,257	77,895	79,841	-2.32%
YoY %	0.59%	-2.54%	-1.23%	-9.65%	1.75%	-2.44%	-	-
Horiz. %	86.85%	86.34%	88.59%	89.69%	99.27%	97.56%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	2,830	2,757	2,829	13,904	13,904	12,364	9,283	-17.94%
YoY %	2.65%	-2.55%	-79.65%	0.00%	12.46%	33.19%	-	-
Horiz. %	30.49%	29.70%	30.48%	149.78%	149.78%	133.19%	100.00%	-
Div Payout %	88.12%	68.03%	50.93%	182.70%	101.90%	86.21%	77.43%	-
YoY %	29.53%	33.58%	-72.12%	79.29%	18.20%	11.34%	-	-
Horiz. %	113.81%	87.86%	65.78%	235.96%	131.60%	111.34%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	69,341	68,934	70,730	71,610	79,257	77,895	79,841	-2.32%
YoY %	0.59%	-2.54%	-1.23%	-9.65%	1.75%	-2.44%	-	-
Horiz. %	86.85%	86.34%	88.59%	89.69%	99.27%	97.56%	100.00%	-
NOSH	70,757	68,934	70,730	69,524	69,524	61,821	61,892	2.25%
YoY %	2.64%	-2.54%	1.73%	0.00%	12.46%	-0.11%	-	-
Horiz. %	114.32%	111.38%	114.28%	112.33%	112.33%	99.89%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	5.25%	7.21%	8.96%	11.81%	15.12%	15.25%	12.90%	-
YoY %	-27.18%	-19.53%	-24.13%	-21.89%	-0.85%	18.22%	-	-
Horiz. %	40.70%	55.89%	69.46%	91.55%	117.21%	118.22%	100.00%	-
ROE	4.63%	5.88%	7.85%	10.63%	17.22%	18.41%	15.02%	-
YoY %	-21.26%	-25.10%	-26.15%	-38.27%	-6.46%	22.57%	-	-
Horiz. %	30.83%	39.15%	52.26%	70.77%	114.65%	122.57%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	85.61	83.75	87.61	92.71	129.82	152.13	149.98	-8.91%
YoY %	2.22%	-4.41%	-5.50%	-28.59%	-14.67%	1.43%	-	-
Horiz. %	57.08%	55.84%	58.41%	61.81%	86.56%	101.43%	100.00%	-
EPS	4.49	5.88	7.85	10.95	19.63	23.20	19.37	-21.60%
YoY %	-23.64%	-25.10%	-28.31%	-44.22%	-15.39%	19.77%	-	-
Horiz. %	23.18%	30.36%	40.53%	56.53%	101.34%	119.77%	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	0.98	1.00	1.00	1.03	1.14	1.26	1.29	-4.47%
YoY %	-2.00%	0.00%	-2.91%	-9.65%	-9.52%	-2.33%	-	-
Horiz. %	75.97%	77.52%	77.52%	79.84%	88.37%	97.67%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 69,416
RPS	51.28	48.88	52.46	54.57	76.41	79.62	78.59	-6.86%
YoY %	4.91%	-6.82%	-3.87%	-28.58%	-4.03%	1.31%	-	-
Horiz. %	65.25%	62.20%	66.75%	69.44%	97.23%	101.31%	100.00%	-
EPS	2.72	3.43	4.70	6.44	11.55	12.14	10.15	-19.68%
YoY %	-20.70%	-27.02%	-27.02%	-44.24%	-4.86%	19.61%	-	-
Horiz. %	26.80%	33.79%	46.31%	63.45%	113.79%	119.61%	100.00%	-
DPS	2.40	2.33	2.40	11.77	11.77	10.47	7.86	-17.92%
YoY %	3.00%	-2.92%	-79.61%	0.00%	12.42%	33.21%	-	-
Horiz. %	30.53%	29.64%	30.53%	149.75%	149.75%	133.21%	100.00%	-
NAPS	0.587	0.5836	0.5988	0.6062	0.671	0.6594	0.6759	-2.32%
YoY %	0.58%	-2.54%	-1.22%	-9.66%	1.76%	-2.44%	-	-
Horiz. %	86.85%	86.34%	88.59%	89.69%	99.28%	97.56%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	2.00	1.99	2.24	2.68	3.56	2.69	2.45	-
P/RPS	2.34	2.38	2.56	2.89	2.74	1.77	1.63	6.20%
YoY %	-1.68%	-7.03%	-11.42%	5.47%	54.80%	8.59%	-	-
Horiz. %	143.56%	146.01%	157.06%	177.30%	168.10%	108.59%	100.00%	-
P/EPS	44.06	33.84	28.52	24.48	18.14	11.59	12.65	23.09%
YoY %	30.20%	18.65%	16.50%	34.95%	56.51%	-8.38%	-	-
Horiz. %	348.30%	267.51%	225.45%	193.52%	143.40%	91.62%	100.00%	-
EY	2.27	2.95	3.51	4.08	5.51	8.62	7.91	-18.76%
YoY %	-23.05%	-15.95%	-13.97%	-25.95%	-36.08%	8.98%	-	-
Horiz. %	28.70%	37.29%	44.37%	51.58%	69.66%	108.98%	100.00%	-
DY	2.00	2.01	1.79	7.46	5.62	7.43	6.12	-16.99%
YoY %	-0.50%	12.29%	-76.01%	32.74%	-24.36%	21.41%	-	-
Horiz. %	32.68%	32.84%	29.25%	121.90%	91.83%	121.41%	100.00%	-
P/NAPS	2.04	1.99	2.24	2.60	3.12	2.13	1.90	1.19%
YoY %	2.51%	-11.16%	-13.85%	-16.67%	46.48%	12.11%	-	-
Horiz. %	107.37%	104.74%	117.89%	136.84%	164.21%	112.11%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/16	27/11/15	26/11/14	26/11/13	22/11/12	29/11/11	26/11/10	-
Price	1.68	1.86	2.22	2.73	3.50	2.88	2.41	-
P/RPS	1.96	2.22	2.53	2.94	2.70	1.89	1.61	3.32%
YoY %	-11.71%	-12.25%	-13.95%	8.89%	42.86%	17.39%	-	-
Horiz. %	121.74%	137.89%	157.14%	182.61%	167.70%	117.39%	100.00%	-
P/EPS	37.01	31.63	28.27	24.94	17.83	12.41	12.44	19.90%
YoY %	17.01%	11.89%	13.35%	39.88%	43.67%	-0.24%	-	-
Horiz. %	297.51%	254.26%	227.25%	200.48%	143.33%	99.76%	100.00%	-
EY	2.70	3.16	3.54	4.01	5.61	8.06	8.04	-16.61%
YoY %	-14.56%	-10.73%	-11.72%	-28.52%	-30.40%	0.25%	-	-
Horiz. %	33.58%	39.30%	44.03%	49.88%	69.78%	100.25%	100.00%	-
DY	2.38	2.15	1.80	7.33	5.71	6.94	6.22	-14.78%
YoY %	10.70%	19.44%	-75.44%	28.37%	-17.72%	11.58%	-	-
Horiz. %	38.26%	34.57%	28.94%	117.85%	91.80%	111.58%	100.00%	-
P/NAPS	1.71	1.86	2.22	2.65	3.07	2.29	1.87	-1.47%
YoY %	-8.06%	-16.22%	-16.23%	-13.68%	34.06%	22.46%	-	-
Horiz. %	91.44%	99.47%	118.72%	141.71%	164.17%	122.46%	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