[ENGKAH] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	46,708	48,417	43,120	36,140	36,460	30,905	37,921	3.53%
YoY %	-3.53%	12.28%	19.31%	-0.88%	17.97%	-18.50%	-	-
Horiz. %	123.17%	127.68%	113.71%	95.30%	96.15%	81.50%	100.00%	-
PBT	8,187	9,557	6,908	4,751	7,454	6,676	9,080	-1.70%
YoY %	-14.34%	38.35%	45.40%	-36.26%	11.65%	-26.48%	-	-
Horiz. %	90.17%	105.25%	76.08%	52.32%	82.09%	73.52%	100.00%	-
Tax	-1,787	-1,765	-1,435	-1,255	-1,155	-1,169	-2,135	-2.91%
YoY %	-1.25%	-23.00%	-14.34%	-8.66%	1.20%	45.25%	-	-
Horiz. %	83.70%	82.67%	67.21%	58.78%	54.10%	54.75%	100.00%	-
NP	6,400	7,792	5,473	3,496	6,299	5,507	6,945	-1.35%
YoY %	-17.86%	42.37%	56.55%	-44.50%	14.38%	-20.71%	-	-
Horiz. %	92.15%	112.20%	78.80%	50.34%	90.70%	79.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,400	7,792	5,473	3,496	6,299	5,507	6,945	-1.35%
YoY %	-17.86%	42.37%	56.55%	-44.50%	14.38%	-20.71%	-	-
Horiz. %	92.15%	112.20%	78.80%	50.34%	90.70%	79.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.83%	18.47%	20.77%	26.42%	15.50%	17.51%	23.51%	-
YoY %	18.19%	-11.07%	-21.39%	70.45%	-11.48%	-25.52%	-	-
Horiz. %	92.85%	78.56%	88.35%	112.38%	65.93%	74.48%	100.00%	-
Total Cost	40,308	40,625	37,647	32,644	30,161	25,398	30,976	4.48%
YoY %	-0.78%	7.91%	15.33%	8.23%	18.75%	-18.01%	-	-
Horiz. %	130.13%	131.15%	121.54%	105.38%	97.37%	81.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,439	77,919	80,394	78,582	90,868	91,065	85,823	-2.12%
YoY %	-3.18%	-3.08%	2.31%	-13.52%	-0.22%	6.11%	-	-
Horiz. %	87.90%	90.79%	93.67%	91.56%	105.88%	106.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	6,183	6,184	4,638	6,187	61	61	-	-
YoY %	-0.02%	33.33%	-25.04%	10,042.62%	0.00%	0.00%	-	-
Horiz. %	10,136.07%	10,137.70%	7,603.28%	10,142.62%	100.00%	100.00%	-	-
Div Payout %	96.62%	79.37%	84.75%	176.99%	0.98%	1.12%	-	-
YoY %	21.73%	-6.35%	-52.12%	17,960.20%	-12.50%	0.00%	-	-
Horiz. %	8,626.79%	7,086.61%	7,566.96%	15,802.68%	87.50%	100.00%	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	75,439	77,919	80,394	78,582	90,868	91,065	85,823	-2.12%
YoY %	-3.18%	-3.08%	2.31%	-13.52%	-0.22%	6.11%	-	-
Horiz. %	87.90%	90.79%	93.67%	91.56%	105.88%	106.11%	100.00%	-
NOSH	61,835	61,841	61,841	61,876	61,815	61,530	60,867	0.26%
YoY %	-0.01%	0.00%	-0.06%	0.10%	0.46%	1.09%	-	-
Horiz. %	101.59%	101.60%	101.60%	101.66%	101.56%	101.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	13.70%	16.09%	12.69%	9.67%	17.28%	17.82%	18.31%	-
YoY %	-14.85%	26.79%	31.23%	-44.04%	-3.03%	-2.68%	-	-
Horiz. %	74.82%	87.88%	69.31%	52.81%	94.37%	97.32%	100.00%	-
ROE	8.48%	10.00%	6.81%	4.45%	6.93%	6.05%	8.09%	-
YoY %	-15.20%	46.84%	53.03%	-35.79%	14.55%	-25.22%	-	-
Horiz. %	104.82%	123.61%	84.18%	55.01%	85.66%	74.78%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	75.54	78.29	69.73	58.41	58.98	50.23	62.30	3.26%
YoY %	-3.51%	12.28%	19.38%	-0.97%	17.42%	-19.37%	-	-
Horiz. %	121.25%	125.67%	111.93%	93.76%	94.67%	80.63%	100.00%	-
EPS	10.35	12.60	8.85	5.65	10.19	8.95	11.41	-1.61%
YoY %	-17.86%	42.37%	56.64%	-44.55%	13.85%	-21.56%	-	-
Horiz. %	90.71%	110.43%	77.56%	49.52%	89.31%	78.44%	100.00%	-
DPS	10.00	10.00	7.50	10.00	0.10	0.10	0.00	-
YoY %	0.00%	33.33%	-25.00%	9,900.00%	0.00%	0.00%	-	-
Horiz. %	10,000.00%	10,000.00%	7,500.00%	10,000.00%	100.00%	100.00%	-	-
NAPS	1.22	1.26	1.30	1.27	1.47	1.48	1.41	-2.38%
YoY %	-3.17%	-3.08%	2.36%	-13.61%	-0.68%	4.96%	-	-
Horiz. %	86.52%	89.36%	92.20%	90.07%	104.26%	104.96%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 61,792
RPS	32.30	33.49	29.82	25.00	25.22	21.37	26.23	3.52%
YoY %	-3.55%	12.31%	19.28%	-0.87%	18.02%	-18.53%	-	-
Horiz. %	123.14%	127.68%	113.69%	95.31%	96.15%	81.47%	100.00%	-
EPS	4.43	5.39	3.79	2.42	4.36	3.81	4.80	-1.32%
YoY %	-17.81%	42.22%	56.61%	-44.50%	14.44%	-20.62%	-	-
Horiz. %	92.29%	112.29%	78.96%	50.42%	90.83%	79.38%	100.00%	-
DPS	4.28	4.28	3.21	4.28	0.04	0.04	0.00	-
YoY %	0.00%	33.33%	-25.00%	10,600.00%	0.00%	0.00%	-	-
Horiz. %	10,700.00%	10,700.00%	8,025.00%	10,700.00%	100.00%	100.00%	-	-
NAPS	0.5218	0.5389	0.556	0.5435	0.6285	0.6298	0.5936	-2.12%
YoY %	-3.17%	-3.08%	2.30%	-13.52%	-0.21%	6.10%	-	-
Horiz. %	87.90%	90.79%	93.67%	91.56%	105.88%	106.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.55	2.75	2.15	2.51	2.73	3.33	3.24	-
P/RPS	4.70	3.51	3.08	4.30	4.63	6.63	5.20	-1.66%
YoY %	33.90%	13.96%	-28.37%	-7.13%	-30.17%	27.50%	-	-
Horiz. %	90.38%	67.50%	59.23%	82.69%	89.04%	127.50%	100.00%	-
P/EPS	34.30	21.83	24.29	44.42	26.79	37.21	28.40	3.19%
YoY %	57.12%	-10.13%	-45.32%	65.81%	-28.00%	31.02%	-	-
Horiz. %	120.77%	76.87%	85.53%	156.41%	94.33%	131.02%	100.00%	-
EY	2.92	4.58	4.12	2.25	3.73	2.69	3.52	-3.06%
YoY %	-36.24%	11.17%	83.11%	-39.68%	38.66%	-23.58%	-	-
Horiz. %	82.95%	130.11%	117.05%	63.92%	105.97%	76.42%	100.00%	-
DY	2.82	3.64	3.49	3.98	0.04	0.03	0.00	-
YoY %	-22.53%	4.30%	-12.31%	9,850.00%	33.33%	0.00%	-	-
Horiz. %	9,400.00%	12,133.33%	11,633.33%	13,266.67%	133.33%	100.00%	-	-
P/NAPS	2.91	2.18	1.65	1.98	1.86	2.25	2.30	3.99%
YoY %	33.49%	32.12%	-16.67%	6.45%	-17.33%	-2.17%	-	-
Horiz. %	126.52%	94.78%	71.74%	86.09%	80.87%	97.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	25/08/11	25/08/10	25/08/09	27/08/08	28/08/07	29/08/06	-
Price	3.41	2.62	2.09	2.38	2.56	3.18	3.09	-
P/RPS	4.51	3.35	3.00	4.07	4.34	6.33	4.96	-1.57%
YoY %	34.63%	11.67%	-26.29%	-6.22%	-31.44%	27.62%	-	-
Horiz. %	90.93%	67.54%	60.48%	82.06%	87.50%	127.62%	100.00%	-
P/EPS	32.95	20.79	23.62	42.12	25.12	35.53	27.08	3.32%
YoY %	58.49%	-11.98%	-43.92%	67.68%	-29.30%	31.20%	-	-
Horiz. %	121.68%	76.77%	87.22%	155.54%	92.76%	131.20%	100.00%	-
EY	3.04	4.81	4.23	2.37	3.98	2.81	3.69	-3.17%
YoY %	-36.80%	13.71%	78.48%	-40.45%	41.64%	-23.85%	-	-
Horiz. %	82.38%	130.35%	114.63%	64.23%	107.86%	76.15%	100.00%	-
DY	2.93	3.82	3.59	4.20	0.04	0.03	0.00	-
YoY %	-23.30%	6.41%	-14.52%	10,400.00%	33.33%	0.00%	-	-
Horiz. %	9,766.67%	12,733.33%	11,966.67%	14,000.00%	133.33%	100.00%	-	-
P/NAPS	2.80	2.08	1.61	1.87	1.74	2.15	2.19	4.17%
YoY %	34.62%	29.19%	-13.90%	7.47%	-19.07%	-1.83%	-	-
Horiz. %	127.85%	94.98%	73.52%	85.39%	79.45%	98.17%	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