[ENGKAH] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Annualized Quarter Result
Revenue	60,380	69,128	95,152	101,208	76,328	66,204	66,928	-1.70%
YoY %	-12.65%	-27.35%	-5.98%	32.60%	15.29%	-1.08%	-	-
Horiz. %	90.22%	103.29%	142.17%	151.22%	114.04%	98.92%	100.00%	-
PBT	7,688	10,284	15,900	18,320	10,996	8,304	13,912	-9.40%
YoY %	-25.24%	-35.32%	-13.21%	66.61%	32.42%	-40.31%	-	-
Horiz. %	55.26%	73.92%	114.29%	131.68%	79.04%	59.69%	100.00%	-
Tax	-2,128	-2,744	-4,268	-4,832	-3,260	0	-3,452	-7.74%
YoY %	22.45%	35.71%	11.67%	-48.22%	0.00%	0.00%	-	-
Horiz. %	61.65%	79.49%	123.64%	139.98%	94.44%	0.00%	100.00%	-
NP	5,560	7,540	11,632	13,488	7,736	8,304	10,460	-9.99%
YoY %	-26.26%	-35.18%	-13.76%	74.35%	-6.84%	-20.61%	-	-
Horiz. %	53.15%	72.08%	111.20%	128.95%	73.96%	79.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,560	7,540	11,632	13,488	7,736	6,124	10,460	-9.99%
YoY %	-26.26%	-35.18%	-13.76%	74.35%	26.32%	-41.45%	-	-
Horiz. %	53.15%	72.08%	111.20%	128.95%	73.96%	58.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.68%	26.68%	26.84%	26.38%	29.65%	0.00%	24.81%	-
YoY %	3.75%	-0.60%	1.74%	-11.03%	0.00%	0.00%	-	-
Horiz. %	111.57%	107.54%	108.18%	106.33%	119.51%	0.00%	100.00%	-
Total Cost	54,820	61,588	83,520	87,720	68,592	57,900	56,468	-0.49%
YoY %	-10.99%	-26.26%	-4.79%	27.89%	18.47%	2.54%	-	-
Horiz. %	97.08%	109.07%	147.91%	155.34%	121.47%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,173	77,105	79,815	81,051	79,090	85,810	89,639	-2.88%
YoY %	-2.51%	-3.40%	-1.52%	2.48%	-7.83%	-4.27%	-	-
Horiz. %	83.86%	86.02%	89.04%	90.42%	88.23%	95.73%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	2,836	13,409	12,374	12,374	9,268	123	123	68.66%
YoY %	-78.85%	8.36%	0.00%	33.51%	7,434.96%	0.00%	-	-
Horiz. %	2,305.69%	10,901.63%	10,060.16%	10,060.16%	7,534.96%	100.00%	100.00%	-
Div Payout %	51.02%	177.85%	106.38%	91.74%	119.81%	2.02%	1.18%	-
YoY %	-71.31%	67.18%	15.96%	-23.43%	5,831.19%	71.19%	-	-
Horiz. %	4,323.73%	15,072.03%	9,015.25%	7,774.58%	10,153.39%	171.19%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	75,173	77,105	79,815	81,051	79,090	85,810	89,639	-2.88%
YoY %	-2.51%	-3.40%	-1.52%	2.48%	-7.83%	-4.27%	-	-
Horiz. %	83.86%	86.02%	89.04%	90.42%	88.23%	95.73%	100.00%	-
NOSH	70,918	67,047	61,872	61,871	61,789	61,733	61,820	2.31%
YoY %	5.77%	8.36%	0.00%	0.13%	0.09%	-0.14%	-	-
Horiz. %	114.72%	108.46%	100.08%	100.08%	99.95%	99.86%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	9.21%	10.91%	12.22%	13.33%	10.14%	12.54%	15.63%	-
YoY %	-15.58%	-10.72%	-8.33%	31.46%	-19.14%	-19.77%	-	-
Horiz. %	58.93%	69.80%	78.18%	85.28%	64.88%	80.23%	100.00%	-
ROE	7.40%	9.78%	14.57%	16.64%	9.78%	7.14%	11.67%	-
YoY %	-24.34%	-32.88%	-12.44%	70.14%	36.97%	-38.82%	-	-
Horiz. %	63.41%	83.80%	124.85%	142.59%	83.80%	61.18%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	85.14	103.10	153.79	163.58	123.53	107.24	108.26	-3.92%
YoY %	-17.42%	-32.96%	-5.98%	32.42%	15.19%	-0.94%	-	-
Horiz. %	78.64%	95.23%	142.06%	151.10%	114.10%	99.06%	100.00%	-
EPS	7.84	10.84	18.80	21.80	12.52	9.92	16.92	-12.02%
YoY %	-27.68%	-42.34%	-13.76%	74.12%	26.21%	-41.37%	-	-
Horiz. %	46.34%	64.07%	111.11%	128.84%	74.00%	58.63%	100.00%	-
DPS	4.00	20.00	20.00	20.00	15.00	0.20	0.20	64.71%
YoY %	-80.00%	0.00%	0.00%	33.33%	7,400.00%	0.00%	-	-
Horiz. %	2,000.00%	10,000.00%	10,000.00%	10,000.00%	7,500.00%	100.00%	100.00%	-
NAPS	1.06	1.15	1.29	1.31	1.28	1.39	1.45	-5.08%
YoY %	-7.83%	-10.85%	-1.53%	2.34%	-7.91%	-4.14%	-	-
Horiz. %	73.10%	79.31%	88.97%	90.34%	88.28%	95.86%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,871
RPS	51.12	58.52	80.55	85.68	64.62	56.05	56.66	-1.69%
YoY %	-12.65%	-27.35%	-5.99%	32.59%	15.29%	-1.08%	-	-
Horiz. %	90.22%	103.28%	142.16%	151.22%	114.05%	98.92%	100.00%	-
EPS	4.71	6.38	9.85	11.42	6.55	5.18	8.86	-9.99%
YoY %	-26.18%	-35.23%	-13.75%	74.35%	26.45%	-41.53%	-	-
Horiz. %	53.16%	72.01%	111.17%	128.89%	73.93%	58.47%	100.00%	-
DPS	2.40	11.35	10.48	10.48	7.85	0.10	0.10	69.79%
YoY %	-78.85%	8.30%	0.00%	33.50%	7,750.00%	0.00%	-	-
Horiz. %	2,400.00%	11,350.00%	10,480.00%	10,480.00%	7,850.00%	100.00%	100.00%	-
NAPS	0.6364	0.6528	0.6757	0.6862	0.6696	0.7265	0.7589	-2.89%
YoY %	-2.51%	-3.39%	-1.53%	2.48%	-7.83%	-4.27%	-	-
Horiz. %	83.86%	86.02%	89.04%	90.42%	88.23%	95.73%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	2.47	3.29	3.12	2.48	2.08	2.37	2.66	-
P/RPS	2.90	3.19	2.03	1.52	1.68	2.21	2.46	2.77%
YoY %	-9.09%	57.14%	33.55%	-9.52%	-23.98%	-10.16%	-	-
Horiz. %	117.89%	129.67%	82.52%	61.79%	68.29%	89.84%	100.00%	-
P/EPS	31.51	29.26	16.60	11.38	16.61	23.89	15.72	12.28%
YoY %	7.69%	76.27%	45.87%	-31.49%	-30.47%	51.97%	-	-
Horiz. %	200.45%	186.13%	105.60%	72.39%	105.66%	151.97%	100.00%	-
EY	3.17	3.42	6.03	8.79	6.02	4.19	6.36	-10.95%
YoY %	-7.31%	-43.28%	-31.40%	46.01%	43.68%	-34.12%	-	-
Horiz. %	49.84%	53.77%	94.81%	138.21%	94.65%	65.88%	100.00%	-
DY	1.62	6.08	6.41	8.06	7.21	0.08	0.08	65.05%
YoY %	-73.36%	-5.15%	-20.47%	11.79%	8,912.50%	0.00%	-	-
Horiz. %	2,025.00%	7,600.00%	8,012.50%	10,075.00%	9,012.50%	100.00%	100.00%	-
P/NAPS	2.33	2.86	2.42	1.89	1.63	1.71	1.83	4.10%
YoY %	-18.53%	18.18%	28.04%	15.95%	-4.68%	-6.56%	-	-
Horiz. %	127.32%	156.28%	132.24%	103.28%	89.07%	93.44%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	27/05/14	23/05/13	24/05/12	26/05/11	26/05/10	29/05/09	27/05/08	-
Price	2.61	3.20	3.15	2.45	1.99	2.35	2.69	-
P/RPS	3.07	3.10	2.05	1.50	1.61	2.19	2.48	3.61%
YoY %	-0.97%	51.22%	36.67%	-6.83%	-26.48%	-11.69%	-	-
Horiz. %	123.79%	125.00%	82.66%	60.48%	64.92%	88.31%	100.00%	-
P/EPS	33.29	28.46	16.76	11.24	15.89	23.69	15.90	13.09%
YoY %	16.97%	69.81%	49.11%	-29.26%	-32.93%	48.99%	-	-
Horiz. %	209.37%	178.99%	105.41%	70.69%	99.94%	148.99%	100.00%	-
EY	3.00	3.51	5.97	8.90	6.29	4.22	6.29	-11.60%
YoY %	-14.53%	-41.21%	-32.92%	41.49%	49.05%	-32.91%	-	-
Horiz. %	47.69%	55.80%	94.91%	141.49%	100.00%	67.09%	100.00%	-
DY	1.53	6.25	6.35	8.16	7.54	0.09	0.07	67.17%
YoY %	-75.52%	-1.57%	-22.18%	8.22%	8,277.78%	28.57%	-	-
Horiz. %	2,185.71%	8,928.57%	9,071.43%	11,657.14%	10,771.43%	128.57%	100.00%	-
P/NAPS	2.46	2.78	2.44	1.87	1.55	1.69	1.86	4.76%
YoY %	-11.51%	13.93%	30.48%	20.65%	-8.28%	-9.14%	-	-
Horiz. %	132.26%	149.46%	131.18%	100.54%	83.33%	90.86%	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