[ENGKAH] YoY TTM 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
TTM Result
Revenue	93,874	102,718	82,546	71,787	70,759	74,661	82,729	2.12%
YoY %	-8.61%	24.44%	14.99%	1.45%	-5.23%	-9.75%	-	-
Horiz. %	113.47%	124.16%	99.78%	86.77%	85.53%	90.25%	100.00%	-
PBT	14,700	18,661	11,427	10,929	14,677	16,383	20,578	-5.44%
YoY %	-21.23%	63.31%	4.56%	-25.54%	-10.41%	-20.39%	-	-
Horiz. %	71.44%	90.68%	55.53%	53.11%	71.32%	79.61%	100.00%	-
Tax	-3,275	-4,166	-2,618	-1,943	-2,470	-2,594	-5,015	-6.84%
YoY %	21.39%	-59.13%	-34.74%	21.34%	4.78%	48.28%	-	-
Horiz. %	65.30%	83.07%	52.20%	38.74%	49.25%	51.72%	100.00%	-
NP	11,425	14,495	8,809	8,986	12,207	13,789	15,563	-5.01%
YoY %	-21.18%	64.55%	-1.97%	-26.39%	-11.47%	-11.40%	-	-
Horiz. %	73.41%	93.14%	56.60%	57.74%	78.44%	88.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,425	14,504	8,808	8,441	12,207	13,789	15,563	-5.01%
YoY %	-21.23%	64.67%	4.35%	-30.85%	-11.47%	-11.40%	-	-
Horiz. %	73.41%	93.20%	56.60%	54.24%	78.44%	88.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.28%	22.32%	22.91%	17.78%	16.83%	15.83%	24.37%	-
YoY %	-0.18%	-2.58%	28.85%	5.64%	6.32%	-35.04%	-	-
Horiz. %	91.42%	91.59%	94.01%	72.96%	69.06%	64.96%	100.00%	-
Total Cost	82,449	88,223	73,737	62,801	58,552	60,872	67,166	3.47%
YoY %	-6.54%	19.65%	17.41%	7.26%	-3.81%	-9.37%	-	-
Horiz. %	122.75%	131.35%	109.78%	93.50%	87.18%	90.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	75,402	77,890	80,431	78,476	90,863	91,480	85,864	-2.14%
YoY %	-3.19%	-3.16%	2.49%	-13.63%	-0.67%	6.54%	-	-
Horiz. %	87.82%	90.71%	93.67%	91.40%	105.82%	106.54%	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	9,272	8,501	7,732	6,210	3,214	30	3,041	20.39%
YoY %	9.07%	9.95%	24.51%	93.22%	10,613.33%	-99.01%	-	-
Horiz. %	304.90%	279.55%	254.26%	204.21%	105.69%	0.99%	100.00%	-
Div Payout %	81.16%	58.61%	87.79%	73.57%	26.33%	0.22%	19.54%	-
YoY %	38.47%	-33.24%	19.33%	179.42%	11,868.18%	-98.87%	-	-
Horiz. %	415.35%	299.95%	449.28%	376.51%	134.75%	1.13%	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	75,402	77,890	80,431	78,476	90,863	91,480	85,864	-2.14%
YoY %	-3.19%	-3.16%	2.49%	-13.63%	-0.67%	6.54%	-	-
Horiz. %	87.82%	90.71%	93.67%	91.40%	105.82%	106.54%	100.00%	-
NOSH	61,805	61,818	61,870	61,792	61,812	61,811	60,897	0.24%
YoY %	-0.02%	-0.08%	0.13%	-0.03%	0.00%	1.50%	-	-
Horiz. %	101.49%	101.51%	101.60%	101.47%	101.50%	101.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	12.17%	14.11%	10.67%	12.52%	17.25%	18.47%	18.81%	-
YoY %	-13.75%	32.24%	-14.78%	-27.42%	-6.61%	-1.81%	-	-
Horiz. %	64.70%	75.01%	56.73%	66.56%	91.71%	98.19%	100.00%	-
ROE	15.15%	18.62%	10.95%	10.76%	13.43%	15.07%	18.13%	-
YoY %	-18.64%	70.05%	1.77%	-19.88%	-10.88%	-16.88%	-	-
Horiz. %	83.56%	102.70%	60.40%	59.35%	74.08%	83.12%	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	151.89	166.16	133.42	116.17	114.47	120.79	135.85	1.87%
YoY %	-8.59%	24.54%	14.85%	1.49%	-5.23%	-11.09%	-	-
Horiz. %	111.81%	122.31%	98.21%	85.51%	84.26%	88.91%	100.00%	-
EPS	18.49	23.46	14.24	13.66	19.75	22.31	25.56	-5.24%
YoY %	-21.18%	64.75%	4.25%	-30.84%	-11.47%	-12.72%	-	-
Horiz. %	72.34%	91.78%	55.71%	53.44%	77.27%	87.28%	100.00%	-
DPS	15.00	13.75	12.51	10.05	5.20	0.05	5.00	20.07%
YoY %	9.09%	9.91%	24.48%	93.27%	10,300.00%	-99.00%	-	-
Horiz. %	300.00%	275.00%	250.20%	201.00%	104.00%	1.00%	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	79.47	86.96	69.88	60.77	59.90	63.21	70.04	2.12%
YoY %	-8.61%	24.44%	14.99%	1.45%	-5.24%	-9.75%	-	-
Horiz. %	113.46%	124.16%	99.77%	86.76%	85.52%	90.25%	100.00%	-
EPS	9.67	12.28	7.46	7.15	10.33	11.67	13.18	-5.02%
YoY %	-21.25%	64.61%	4.34%	-30.78%	-11.48%	-11.46%	-	-
Horiz. %	73.37%	93.17%	56.60%	54.25%	78.38%	88.54%	100.00%	-
DPS	7.85	7.20	6.55	5.26	2.72	0.03	2.58	20.35%
YoY %	9.03%	9.92%	24.52%	93.38%	8,966.67%	-98.84%	-	-
Horiz. %	304.26%	279.07%	253.88%	203.88%	105.43%	1.16%	100.00%	-
NAPS	0.6383	0.6594	0.6809	0.6644	0.7692	0.7745	0.7269	-2.14%
YoY %	-3.20%	-3.16%	2.48%	-13.62%	-0.68%	6.55%	-	-
Horiz. %	87.81%	90.71%	93.67%	91.40%	105.82%	106.55%	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	2.34	1.66	1.61	2.16	2.38	2.76	2.38	-0.28%
YoY %	40.96%	3.11%	-25.46%	-9.24%	-13.77%	15.97%	-	-
Horiz. %	98.32%	69.75%	67.65%	90.76%	100.00%	115.97%	100.00%	-
P/EPS	19.20	11.72	15.10	18.37	13.82	14.93	12.68	7.15%
YoY %	63.82%	-22.38%	-17.80%	32.92%	-7.43%	17.74%	-	-
Horiz. %	151.42%	92.43%	119.09%	144.87%	108.99%	117.74%	100.00%	-
EY	5.21	8.53	6.62	5.44	7.23	6.70	7.89	-6.67%
YoY %	-38.92%	28.85%	21.69%	-24.76%	7.91%	-15.08%	-	-
Horiz. %	66.03%	108.11%	83.90%	68.95%	91.63%	84.92%	100.00%	-
DY	4.23	5.00	5.82	4.00	1.90	0.02	1.54	18.32%
YoY %	-15.40%	-14.09%	45.50%	110.53%	9,400.00%	-98.70%	-	-
Horiz. %	274.68%	324.68%	377.92%	259.74%	123.38%	1.30%	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	2.25	1.58	1.57	2.05	2.24	2.63	2.27	-0.14%
YoY %	42.41%	0.64%	-23.41%	-8.48%	-14.83%	15.86%	-	-
Horiz. %	99.12%	69.60%	69.16%	90.31%	98.68%	115.86%	100.00%	-
P/EPS	18.45	11.17	14.68	17.42	12.96	14.25	12.09	7.29%
YoY %	65.17%	-23.91%	-15.73%	34.41%	-9.05%	17.87%	-	-
Horiz. %	152.61%	92.39%	121.42%	144.09%	107.20%	117.87%	100.00%	-
EY	5.42	8.96	6.81	5.74	7.71	7.02	8.27	-6.79%
YoY %	-39.51%	31.57%	18.64%	-25.55%	9.83%	-15.11%	-	-
Horiz. %	65.54%	108.34%	82.35%	69.41%	93.23%	84.89%	100.00%	-
DY	4.40	5.25	5.99	4.22	2.03	0.02	1.62	18.10%
YoY %	-16.19%	-12.35%	41.94%	107.88%	10,050.00%	-98.77%	-	-
Horiz. %	271.60%	324.07%	369.75%	260.49%	125.31%	1.23%	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