[ENGKAH] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock

[ENGKAH] ENG KAH CORPORATION BHD

Announcement Date

27-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 0.28%

YoY- -27.03%

Quarter Report

ENGKAH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	54,704	54,145	60,573	57,733	61,969	64,457	90,254	-8.00%
YoY %	1.03%	-10.61%	4.92%	-6.84%	-3.86%	-28.58%	-	-
Horiz. %	60.61%	59.99%	67.11%	63.97%	68.66%	71.42%	100.00%	-
PBT	10,952	1,590	4,169	5,822	7,000	9,494	16,986	-7.05%
YoY %	588.81%	-61.86%	-28.39%	-16.83%	-26.27%	-44.11%	-	-
Horiz. %	64.48%	9.36%	24.54%	34.28%	41.21%	55.89%	100.00%	-
Tax	-1,550	-714	-990	-1,662	-1,445	-1,884	-3,341	-12.00%
YoY %	-117.09%	27.88%	40.43%	-15.02%	23.30%	43.61%	-	-
Horiz. %	46.39%	21.37%	29.63%	49.75%	43.25%	56.39%	100.00%	-
NP	9,401	876	3,178	4,160	5,554	7,610	13,645	-6.01%
YoY %	973.17%	-72.44%	-23.61%	-25.10%	-27.02%	-44.23%	-	-
Horiz. %	68.90%	6.42%	23.29%	30.49%	40.70%	55.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,224	950	3,212	4,053	5,554	7,610	13,645	-6.31%
YoY %	870.95%	-70.42%	-20.75%	-27.03%	-27.02%	-44.23%	-	-
Horiz. %	67.60%	6.96%	23.54%	29.70%	40.70%	55.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.15%	44.91%	23.75%	28.55%	20.64%	19.84%	19.67%	-
YoY %	-68.49%	89.09%	-16.81%	38.32%	4.03%	0.86%	-	-
Horiz. %	71.94%	228.32%	120.74%	145.14%	104.93%	100.86%	100.00%	-
Total Cost	45,302	53,269	57,394	53,573	56,414	56,846	76,609	-8.38%
YoY %	-14.96%	-7.19%	7.13%	-5.04%	-0.76%	-25.80%	-	-
Horiz. %	59.13%	69.53%	74.92%	69.93%	73.64%	74.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,172	67,927	69,341	68,934	70,730	71,610	79,257	-1.54%
YoY %	6.25%	-2.04%	0.59%	-2.54%	-1.23%	-9.65%	-	-
Horiz. %	91.06%	85.70%	87.49%	86.98%	89.24%	90.35%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	28	-	2,830	2,757	2,829	13,904	13,904	-64.44%
YoY %	0.00%	-	2.65%	-2.55%	-79.65%	0.00%	-	-
Horiz. %	0.20%	-	20.35%	19.83%	20.35%	100.00%	100.00%	-
Div Payout %	0.31%	-	88.12%	68.03%	50.93%	182.70%	101.90%	-
YoY %	0.00%	-	29.53%	33.58%	-72.12%	79.29%	-	-
Horiz. %	0.30%	-	86.48%	66.76%	49.98%	179.29%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	72,172	67,927	69,341	68,934	70,730	71,610	79,257	-1.54%
YoY %	6.25%	-2.04%	0.59%	-2.54%	-1.23%	-9.65%	-	-
Horiz. %	91.06%	85.70%	87.49%	86.98%	89.24%	90.35%	100.00%	-
NOSH	70,757	70,757	70,757	68,934	70,730	69,524	69,524	0.29%
YoY %	0.00%	0.00%	2.64%	-2.54%	1.73%	0.00%	-	-
Horiz. %	101.77%	101.77%	101.77%	99.15%	101.73%	100.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	17.19%	1.62%	5.25%	7.21%	8.96%	11.81%	15.12%	-
YoY %	961.11%	-69.14%	-27.18%	-19.53%	-24.13%	-21.89%	-	-
Horiz. %	113.69%	10.71%	34.72%	47.69%	59.26%	78.11%	100.00%	-
ROE	12.78%	1.40%	4.63%	5.88%	7.85%	10.63%	17.22%	-
YoY %	812.86%	-69.76%	-21.26%	-25.10%	-26.15%	-38.27%	-	-
Horiz. %	74.22%	8.13%	26.89%	34.15%	45.59%	61.73%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	77.31	76.52	85.61	83.75	87.61	92.71	129.82	-8.27%
YoY %	1.03%	-10.62%	2.22%	-4.41%	-5.50%	-28.59%	-	-
Horiz. %	59.55%	58.94%	65.95%	64.51%	67.49%	71.41%	100.00%	-
EPS	13.29	1.24	4.49	5.88	7.85	10.95	19.63	-6.29%
YoY %	971.77%	-72.38%	-23.64%	-25.10%	-28.31%	-44.22%	-	-
Horiz. %	67.70%	6.32%	22.87%	29.95%	39.99%	55.78%	100.00%	-
DPS	0.04	0.00	4.00	4.00	4.00	20.00	20.00	-64.48%
YoY %	0.00%	0.00%	0.00%	0.00%	-80.00%	0.00%	-	-
Horiz. %	0.20%	0.00%	20.00%	20.00%	20.00%	100.00%	100.00%	-
NAPS	1.02	0.96	0.98	1.00	1.00	1.03	1.14	-1.83%
YoY %	6.25%	-2.04%	-2.00%	0.00%	-2.91%	-9.65%	-	-
Horiz. %	89.47%	84.21%	85.96%	87.72%	87.72%	90.35%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 64,516
RPS	46.31	45.84	51.28	48.88	52.46	54.57	76.41	-8.00%
YoY %	1.03%	-10.61%	4.91%	-6.82%	-3.87%	-28.58%	-	-
Horiz. %	60.61%	59.99%	67.11%	63.97%	68.66%	71.42%	100.00%	-
EPS	7.81	0.80	2.72	3.43	4.70	6.44	11.55	-6.31%
YoY %	876.25%	-70.59%	-20.70%	-27.02%	-27.02%	-44.24%	-	-
Horiz. %	67.62%	6.93%	23.55%	29.70%	40.69%	55.76%	100.00%	-
DPS	0.02	0.00	2.40	2.33	2.40	11.77	11.77	-65.43%
YoY %	0.00%	0.00%	3.00%	-2.92%	-79.61%	0.00%	-	-
Horiz. %	0.17%	0.00%	20.39%	19.80%	20.39%	100.00%	100.00%	-
NAPS	0.611	0.5751	0.587	0.5836	0.5988	0.6062	0.671	-1.54%
YoY %	6.24%	-2.03%	0.58%	-2.54%	-1.22%	-9.66%	-	-
Horiz. %	91.06%	85.71%	87.48%	86.97%	89.24%	90.34%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	1.08	1.40	2.00	1.99	2.24	2.68	3.56	-
P/RPS	1.40	1.83	2.34	2.38	2.56	2.89	2.74	-10.58%
YoY %	-23.50%	-21.79%	-1.68%	-7.03%	-11.42%	5.47%	-	-
Horiz. %	51.09%	66.79%	85.40%	86.86%	93.43%	105.47%	100.00%	-
P/EPS	8.28	104.20	44.06	33.84	28.52	24.48	18.14	-12.24%
YoY %	-92.05%	136.50%	30.20%	18.65%	16.50%	34.95%	-	-
Horiz. %	45.64%	574.42%	242.89%	186.55%	157.22%	134.95%	100.00%	-
EY	12.07	0.96	2.27	2.95	3.51	4.08	5.51	13.95%
YoY %	1,157.29%	-57.71%	-23.05%	-15.95%	-13.97%	-25.95%	-	-
Horiz. %	219.06%	17.42%	41.20%	53.54%	63.70%	74.05%	100.00%	-
DY	0.04	0.00	2.00	2.01	1.79	7.46	5.62	-56.12%
YoY %	0.00%	0.00%	-0.50%	12.29%	-76.01%	32.74%	-	-
Horiz. %	0.71%	0.00%	35.59%	35.77%	31.85%	132.74%	100.00%	-
P/NAPS	1.06	1.46	2.04	1.99	2.24	2.60	3.12	-16.46%
YoY %	-27.40%	-28.43%	2.51%	-11.16%	-13.85%	-16.67%	-	-
Horiz. %	33.97%	46.79%	65.38%	63.78%	71.79%	83.33%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	24/11/17	24/11/16	27/11/15	26/11/14	26/11/13	22/11/12	-
Price	0.975	1.30	1.68	1.86	2.22	2.73	3.50	-
P/RPS	1.26	1.70	1.96	2.22	2.53	2.94	2.70	-11.92%
YoY %	-25.88%	-13.27%	-11.71%	-12.25%	-13.95%	8.89%	-	-
Horiz. %	46.67%	62.96%	72.59%	82.22%	93.70%	108.89%	100.00%	-
P/EPS	7.48	96.76	37.01	31.63	28.27	24.94	17.83	-13.47%
YoY %	-92.27%	161.44%	17.01%	11.89%	13.35%	39.88%	-	-
Horiz. %	41.95%	542.68%	207.57%	177.40%	158.55%	139.88%	100.00%	-
EY	13.37	1.03	2.70	3.16	3.54	4.01	5.61	15.56%
YoY %	1,198.06%	-61.85%	-14.56%	-10.73%	-11.72%	-28.52%	-	-
Horiz. %	238.32%	18.36%	48.13%	56.33%	63.10%	71.48%	100.00%	-
DY	0.04	0.00	2.38	2.15	1.80	7.33	5.71	-56.24%
YoY %	0.00%	0.00%	10.70%	19.44%	-75.44%	28.37%	-	-
Horiz. %	0.70%	0.00%	41.68%	37.65%	31.52%	128.37%	100.00%	-
P/NAPS	0.96	1.35	1.71	1.86	2.22	2.65	3.07	-17.60%
YoY %	-28.89%	-21.05%	-8.06%	-16.22%	-16.23%	-13.68%	-	-
Horiz. %	31.27%	43.97%	55.70%	60.59%	72.31%	86.32%	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