[ENGKAH] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Cumulative Result
Revenue	17,282	23,788	25,302	19,082	16,551	16,732	14,786	2.63%
YoY %	-27.35%	-5.98%	32.60%	15.29%	-1.08%	13.16%	-	-
Horiz. %	116.88%	160.88%	171.12%	129.05%	111.94%	113.16%	100.00%	-
PBT	2,571	3,975	4,580	2,749	2,076	3,478	3,131	-3.22%
YoY %	-35.32%	-13.21%	66.61%	32.42%	-40.31%	11.08%	-	-
Horiz. %	82.11%	126.96%	146.28%	87.80%	66.30%	111.08%	100.00%	-
Tax	-686	-1,067	-1,208	-815	0	-863	-832	-3.16%
YoY %	35.71%	11.67%	-48.22%	0.00%	0.00%	-3.73%	-	-
Horiz. %	82.45%	128.25%	145.19%	97.96%	0.00%	103.73%	100.00%	-
NP	1,885	2,908	3,372	1,934	2,076	2,615	2,299	-3.25%
YoY %	-35.18%	-13.76%	74.35%	-6.84%	-20.61%	13.75%	-	-
Horiz. %	81.99%	126.49%	146.67%	84.12%	90.30%	113.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,885	2,908	3,372	1,934	1,531	2,615	2,299	-3.25%
YoY %	-35.18%	-13.76%	74.35%	26.32%	-41.45%	13.75%	-	-
Horiz. %	81.99%	126.49%	146.67%	84.12%	66.59%	113.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.68%	26.84%	26.38%	29.65%	0.00%	24.81%	26.57%	-
YoY %	-0.60%	1.74%	-11.03%	0.00%	0.00%	-6.62%	-	-
Horiz. %	100.41%	101.02%	99.28%	111.59%	0.00%	93.38%	100.00%	-
Total Cost	15,397	20,880	21,930	17,148	14,475	14,117	12,487	3.54%
YoY %	-26.26%	-4.79%	27.89%	18.47%	2.54%	13.05%	-	-
Horiz. %	123.30%	167.21%	175.62%	137.33%	115.92%	113.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,105	79,815	81,051	79,090	85,810	89,639	90,120	-2.56%
YoY %	-3.40%	-1.52%	2.48%	-7.83%	-4.27%	-0.53%	-	-
Horiz. %	85.56%	88.57%	89.94%	87.76%	95.22%	99.47%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	3,352	3,093	3,093	2,317	30	30	-	-
YoY %	8.37%	0.00%	33.49%	7,623.33%	0.00%	0.00%	-	-
Horiz. %	11,173.33%	10,310.00%	10,310.00%	7,723.33%	100.00%	100.00%	-	-
Div Payout %	177.85%	106.38%	91.74%	119.81%	2.02%	1.18%	-	-
YoY %	67.18%	15.96%	-23.43%	5,831.19%	71.19%	0.00%	-	-
Horiz. %	15,072.03%	9,015.25%	7,774.58%	10,153.39%	171.19%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	77,105	79,815	81,051	79,090	85,810	89,639	90,120	-2.56%
YoY %	-3.40%	-1.52%	2.48%	-7.83%	-4.27%	-0.53%	-	-
Horiz. %	85.56%	88.57%	89.94%	87.76%	95.22%	99.47%	100.00%	-
NOSH	67,047	61,872	61,871	61,789	61,733	61,820	61,306	1.50%
YoY %	8.36%	0.00%	0.13%	0.09%	-0.14%	0.84%	-	-
Horiz. %	109.36%	100.92%	100.92%	100.79%	100.70%	100.84%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	10.91%	12.22%	13.33%	10.14%	12.54%	15.63%	15.55%	-
YoY %	-10.72%	-8.33%	31.46%	-19.14%	-19.77%	0.51%	-	-
Horiz. %	70.16%	78.59%	85.72%	65.21%	80.64%	100.51%	100.00%	-
ROE	2.44%	3.64%	4.16%	2.45%	1.78%	2.92%	2.55%	-
YoY %	-32.97%	-12.50%	69.80%	37.64%	-39.04%	14.51%	-	-
Horiz. %	95.69%	142.75%	163.14%	96.08%	69.80%	114.51%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	25.78	38.45	40.89	30.88	26.81	27.07	24.12	1.11%
YoY %	-32.95%	-5.97%	32.42%	15.18%	-0.96%	12.23%	-	-
Horiz. %	106.88%	159.41%	169.53%	128.03%	111.15%	112.23%	100.00%	-
EPS	2.71	4.70	5.45	3.13	2.48	4.23	3.75	-5.26%
YoY %	-42.34%	-13.76%	74.12%	26.21%	-41.37%	12.80%	-	-
Horiz. %	72.27%	125.33%	145.33%	83.47%	66.13%	112.80%	100.00%	-
DPS	5.00	5.00	5.00	3.75	0.05	0.05	0.00	-
YoY %	0.00%	0.00%	33.33%	7,400.00%	0.00%	0.00%	-	-
Horiz. %	10,000.00%	10,000.00%	10,000.00%	7,500.00%	100.00%	100.00%	-	-
NAPS	1.15	1.29	1.31	1.28	1.39	1.45	1.47	-4.00%
YoY %	-10.85%	-1.53%	2.34%	-7.91%	-4.14%	-1.36%	-	-
Horiz. %	78.23%	87.76%	89.12%	87.07%	94.56%	98.64%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 61,789
RPS	14.63	20.14	21.42	16.15	14.01	14.16	12.52	2.62%
YoY %	-27.36%	-5.98%	32.63%	15.27%	-1.06%	13.10%	-	-
Horiz. %	116.85%	160.86%	171.09%	128.99%	111.90%	113.10%	100.00%	-
EPS	1.60	2.46	2.85	1.64	1.30	2.21	1.95	-3.24%
YoY %	-34.96%	-13.68%	73.78%	26.15%	-41.18%	13.33%	-	-
Horiz. %	82.05%	126.15%	146.15%	84.10%	66.67%	113.33%	100.00%	-
DPS	2.84	2.62	2.62	1.96	0.03	0.03	0.00	-
YoY %	8.40%	0.00%	33.67%	6,433.33%	0.00%	0.00%	-	-
Horiz. %	9,466.67%	8,733.33%	8,733.33%	6,533.33%	100.00%	100.00%	-	-
NAPS	0.6528	0.6757	0.6862	0.6696	0.7265	0.7589	0.7629	-2.56%
YoY %	-3.39%	-1.53%	2.48%	-7.83%	-4.27%	-0.52%	-	-
Horiz. %	85.57%	88.57%	89.95%	87.77%	95.23%	99.48%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	3.29	3.12	2.48	2.08	2.37	2.66	3.45	-
P/RPS	12.76	8.12	6.06	6.74	8.84	9.83	14.30	-1.87%
YoY %	57.14%	33.99%	-10.09%	-23.76%	-10.07%	-31.26%	-	-
Horiz. %	89.23%	56.78%	42.38%	47.13%	61.82%	68.74%	100.00%	-
P/EPS	117.02	66.38	45.50	66.45	95.56	62.88	92.00	4.08%
YoY %	76.29%	45.89%	-31.53%	-30.46%	51.97%	-31.65%	-	-
Horiz. %	127.20%	72.15%	49.46%	72.23%	103.87%	68.35%	100.00%	-
EY	0.85	1.51	2.20	1.50	1.05	1.59	1.09	-4.05%
YoY %	-43.71%	-31.36%	46.67%	42.86%	-33.96%	45.87%	-	-
Horiz. %	77.98%	138.53%	201.83%	137.61%	96.33%	145.87%	100.00%	-
DY	1.52	1.60	2.02	1.80	0.02	0.02	0.00	-
YoY %	-5.00%	-20.79%	12.22%	8,900.00%	0.00%	0.00%	-	-
Horiz. %	7,600.00%	8,000.00%	10,100.00%	9,000.00%	100.00%	100.00%	-	-
P/NAPS	2.86	2.42	1.89	1.63	1.71	1.83	2.35	3.32%
YoY %	18.18%	28.04%	15.95%	-4.68%	-6.56%	-22.13%	-	-
Horiz. %	121.70%	102.98%	80.43%	69.36%	72.77%	77.87%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	24/05/12	26/05/11	26/05/10	29/05/09	27/05/08	29/05/07	-
Price	3.20	3.15	2.45	1.99	2.35	2.69	2.87	-
P/RPS	12.41	8.19	5.99	6.44	8.77	9.94	11.90	0.70%
YoY %	51.53%	36.73%	-6.99%	-26.57%	-11.77%	-16.47%	-	-
Horiz. %	104.29%	68.82%	50.34%	54.12%	73.70%	83.53%	100.00%	-
P/EPS	113.82	67.02	44.95	63.58	94.76	63.59	76.53	6.83%
YoY %	69.83%	49.10%	-29.30%	-32.90%	49.02%	-16.91%	-	-
Horiz. %	148.73%	87.57%	58.74%	83.08%	123.82%	83.09%	100.00%	-
EY	0.88	1.49	2.22	1.57	1.06	1.57	1.31	-6.41%
YoY %	-40.94%	-32.88%	41.40%	48.11%	-32.48%	19.85%	-	-
Horiz. %	67.18%	113.74%	169.47%	119.85%	80.92%	119.85%	100.00%	-
DY	1.56	1.59	2.04	1.88	0.02	0.02	0.00	-
YoY %	-1.89%	-22.06%	8.51%	9,300.00%	0.00%	0.00%	-	-
Horiz. %	7,800.00%	7,950.00%	10,200.00%	9,400.00%	100.00%	100.00%	-	-
P/NAPS	2.78	2.44	1.87	1.55	1.69	1.86	1.95	6.08%
YoY %	13.93%	30.48%	20.65%	-8.28%	-9.14%	-4.62%	-	-
Horiz. %	142.56%	125.13%	95.90%	79.49%	86.67%	95.38%	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