[ENGKAH] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	29,621	30,661	32,968	46,708	48,417	43,120	36,140	-3.25%
YoY %	-3.39%	-7.00%	-29.42%	-3.53%	12.28%	19.31%	-	-
Horiz. %	81.96%	84.84%	91.22%	129.24%	133.97%	119.31%	100.00%	-
PBT	2,801	3,574	4,955	8,187	9,557	6,908	4,751	-8.42%
YoY %	-21.63%	-27.87%	-39.48%	-14.34%	38.35%	45.40%	-	-
Horiz. %	58.96%	75.23%	104.29%	172.32%	201.16%	145.40%	100.00%	-
Tax	-780	-657	-913	-1,787	-1,765	-1,435	-1,255	-7.61%
YoY %	-18.72%	28.04%	48.91%	-1.25%	-23.00%	-14.34%	-	-
Horiz. %	62.15%	52.35%	72.75%	142.39%	140.64%	114.34%	100.00%	-
NP	2,021	2,917	4,042	6,400	7,792	5,473	3,496	-8.72%
YoY %	-30.72%	-27.83%	-36.84%	-17.86%	42.37%	56.55%	-	-
Horiz. %	57.81%	83.44%	115.62%	183.07%	222.88%	156.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,021	2,917	4,070	6,400	7,792	5,473	3,496	-8.72%
YoY %	-30.72%	-28.33%	-36.41%	-17.86%	42.37%	56.55%	-	-
Horiz. %	57.81%	83.44%	116.42%	183.07%	222.88%	156.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.85%	18.38%	18.43%	21.83%	18.47%	20.77%	26.42%	-
YoY %	51.52%	-0.27%	-15.57%	18.19%	-11.07%	-21.39%	-	-
Horiz. %	105.41%	69.57%	69.76%	82.63%	69.91%	78.61%	100.00%	-
Total Cost	27,600	27,744	28,926	40,308	40,625	37,647	32,644	-2.75%
YoY %	-0.52%	-4.09%	-28.24%	-0.78%	7.91%	15.33%	-	-
Horiz. %	84.55%	84.99%	88.61%	123.48%	124.45%	115.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,664	70,092	74,254	75,439	77,919	80,394	78,582	-1.75%
YoY %	0.82%	-5.61%	-1.57%	-3.18%	-3.08%	2.31%	-	-
Horiz. %	89.92%	89.20%	94.49%	96.00%	99.16%	102.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	1,413	1,416	7,005	6,183	6,184	4,638	6,187	-21.80%
YoY %	-0.21%	-79.79%	13.29%	-0.02%	33.33%	-25.04%	-	-
Horiz. %	22.84%	22.89%	113.22%	99.94%	99.95%	74.96%	100.00%	-
Div Payout %	69.93%	48.54%	172.12%	96.62%	79.37%	84.75%	176.99%	-
YoY %	44.07%	-71.80%	78.14%	21.73%	-6.35%	-52.12%	-	-
Horiz. %	39.51%	27.43%	97.25%	54.59%	44.84%	47.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	70,664	70,092	74,254	75,439	77,919	80,394	78,582	-1.75%
YoY %	0.82%	-5.61%	-1.57%	-3.18%	-3.08%	2.31%	-	-
Horiz. %	89.92%	89.20%	94.49%	96.00%	99.16%	102.31%	100.00%	-
NOSH	70,664	70,800	70,051	61,835	61,841	61,841	61,876	2.23%
YoY %	-0.19%	1.07%	13.29%	-0.01%	0.00%	-0.06%	-	-
Horiz. %	114.20%	114.42%	113.21%	99.93%	99.94%	99.94%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	6.82%	9.51%	12.26%	13.70%	16.09%	12.69%	9.67%	-
YoY %	-28.29%	-22.43%	-10.51%	-14.85%	26.79%	31.23%	-	-
Horiz. %	70.53%	98.35%	126.78%	141.68%	166.39%	131.23%	100.00%	-
ROE	2.86%	4.16%	5.48%	8.48%	10.00%	6.81%	4.45%	-
YoY %	-31.25%	-24.09%	-35.38%	-15.20%	46.84%	53.03%	-	-
Horiz. %	64.27%	93.48%	123.15%	190.56%	224.72%	153.03%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	41.92	43.31	47.06	75.54	78.29	69.73	58.41	-5.37%
YoY %	-3.21%	-7.97%	-37.70%	-3.51%	12.28%	19.38%	-	-
Horiz. %	71.77%	74.15%	80.57%	129.33%	134.04%	119.38%	100.00%	-
EPS	2.86	4.12	5.81	10.35	12.60	8.85	5.65	-10.72%
YoY %	-30.58%	-29.09%	-43.86%	-17.86%	42.37%	56.64%	-	-
Horiz. %	50.62%	72.92%	102.83%	183.19%	223.01%	156.64%	100.00%	-
DPS	2.00	2.00	10.00	10.00	10.00	7.50	10.00	-23.51%
YoY %	0.00%	-80.00%	0.00%	0.00%	33.33%	-25.00%	-	-
Horiz. %	20.00%	20.00%	100.00%	100.00%	100.00%	75.00%	100.00%	-
NAPS	1.00	0.99	1.06	1.22	1.26	1.30	1.27	-3.90%
YoY %	1.01%	-6.60%	-13.11%	-3.17%	-3.08%	2.36%	-	-
Horiz. %	78.74%	77.95%	83.46%	96.06%	99.21%	102.36%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 61,805
RPS	20.49	21.21	22.80	32.30	33.49	29.82	25.00	-3.25%
YoY %	-3.39%	-6.97%	-29.41%	-3.55%	12.31%	19.28%	-	-
Horiz. %	81.96%	84.84%	91.20%	129.20%	133.96%	119.28%	100.00%	-
EPS	1.40	2.02	2.81	4.43	5.39	3.79	2.42	-8.71%
YoY %	-30.69%	-28.11%	-36.57%	-17.81%	42.22%	56.61%	-	-
Horiz. %	57.85%	83.47%	116.12%	183.06%	222.73%	156.61%	100.00%	-
DPS	0.98	0.98	4.84	4.28	4.28	3.21	4.28	-21.77%
YoY %	0.00%	-79.75%	13.08%	0.00%	33.33%	-25.00%	-	-
Horiz. %	22.90%	22.90%	113.08%	100.00%	100.00%	75.00%	100.00%	-
NAPS	0.4887	0.4848	0.5136	0.5218	0.5389	0.556	0.5435	-1.75%
YoY %	0.80%	-5.61%	-1.57%	-3.17%	-3.08%	2.30%	-	-
Horiz. %	89.92%	89.20%	94.50%	96.01%	99.15%	102.30%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	2.01	2.56	3.11	3.55	2.75	2.15	2.51	-
P/RPS	4.80	5.91	6.61	4.70	3.51	3.08	4.30	1.84%
YoY %	-18.78%	-10.59%	40.64%	33.90%	13.96%	-28.37%	-	-
Horiz. %	111.63%	137.44%	153.72%	109.30%	81.63%	71.63%	100.00%	-
P/EPS	70.28	62.14	53.53	34.30	21.83	24.29	44.42	7.94%
YoY %	13.10%	16.08%	56.06%	57.12%	-10.13%	-45.32%	-	-
Horiz. %	158.22%	139.89%	120.51%	77.22%	49.14%	54.68%	100.00%	-
EY	1.42	1.61	1.87	2.92	4.58	4.12	2.25	-7.38%
YoY %	-11.80%	-13.90%	-35.96%	-36.24%	11.17%	83.11%	-	-
Horiz. %	63.11%	71.56%	83.11%	129.78%	203.56%	183.11%	100.00%	-
DY	1.00	0.78	3.22	2.82	3.64	3.49	3.98	-20.55%
YoY %	28.21%	-75.78%	14.18%	-22.53%	4.30%	-12.31%	-	-
Horiz. %	25.13%	19.60%	80.90%	70.85%	91.46%	87.69%	100.00%	-
P/NAPS	2.01	2.59	2.93	2.91	2.18	1.65	1.98	0.25%
YoY %	-22.39%	-11.60%	0.69%	33.49%	32.12%	-16.67%	-	-
Horiz. %	101.52%	130.81%	147.98%	146.97%	110.10%	83.33%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/08/15	26/08/14	27/08/13	28/08/12	25/08/11	25/08/10	25/08/09	-
Price	1.99	2.23	3.05	3.41	2.62	2.09	2.38	-
P/RPS	4.75	5.15	6.48	4.51	3.35	3.00	4.07	2.60%
YoY %	-7.77%	-20.52%	43.68%	34.63%	11.67%	-26.29%	-	-
Horiz. %	116.71%	126.54%	159.21%	110.81%	82.31%	73.71%	100.00%	-
P/EPS	69.58	54.13	52.50	32.95	20.79	23.62	42.12	8.72%
YoY %	28.54%	3.10%	59.33%	58.49%	-11.98%	-43.92%	-	-
Horiz. %	165.19%	128.51%	124.64%	78.23%	49.36%	56.08%	100.00%	-
EY	1.44	1.85	1.90	3.04	4.81	4.23	2.37	-7.96%
YoY %	-22.16%	-2.63%	-37.50%	-36.80%	13.71%	78.48%	-	-
Horiz. %	60.76%	78.06%	80.17%	128.27%	202.95%	178.48%	100.00%	-
DY	1.01	0.90	3.28	2.93	3.82	3.59	4.20	-21.13%
YoY %	12.22%	-72.56%	11.95%	-23.30%	6.41%	-14.52%	-	-
Horiz. %	24.05%	21.43%	78.10%	69.76%	90.95%	85.48%	100.00%	-
P/NAPS	1.99	2.25	2.88	2.80	2.08	1.61	1.87	1.04%
YoY %	-11.56%	-21.88%	2.86%	34.62%	29.19%	-13.90%	-	-
Horiz. %	106.42%	120.32%	154.01%	149.73%	111.23%	86.10%	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