[ENGKAH] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	62,744	70,560	93,874	102,718	82,546	71,787	70,759	-1.98%
YoY %	-11.08%	-24.84%	-8.61%	24.44%	14.99%	1.45%	-	-
Horiz. %	88.67%	99.72%	132.67%	145.17%	116.66%	101.45%	100.00%	-
PBT	8,367	12,770	14,700	18,661	11,427	10,929	14,677	-8.93%
YoY %	-34.48%	-13.13%	-21.23%	63.31%	4.56%	-25.54%	-	-
Horiz. %	57.01%	87.01%	100.16%	127.14%	77.86%	74.46%	100.00%	-
Tax	-1,662	-2,132	-3,275	-4,166	-2,618	-1,943	-2,470	-6.38%
YoY %	22.05%	34.90%	21.39%	-59.13%	-34.74%	21.34%	-	-
Horiz. %	67.29%	86.32%	132.59%	168.66%	105.99%	78.66%	100.00%	-
NP	6,705	10,638	11,425	14,495	8,809	8,986	12,207	-9.49%
YoY %	-36.97%	-6.89%	-21.18%	64.55%	-1.97%	-26.39%	-	-
Horiz. %	54.93%	87.15%	93.59%	118.74%	72.16%	73.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,690	10,631	11,425	14,504	8,808	8,441	12,207	-9.53%
YoY %	-37.07%	-6.95%	-21.23%	64.67%	4.35%	-30.85%	-	-
Horiz. %	54.80%	87.09%	93.59%	118.82%	72.16%	69.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.86%	16.70%	22.28%	22.32%	22.91%	17.78%	16.83%	-
YoY %	18.92%	-25.04%	-0.18%	-2.58%	28.85%	5.64%	-	-
Horiz. %	118.00%	99.23%	132.38%	132.62%	136.13%	105.64%	100.00%	-
Total Cost	56,039	59,922	82,449	88,223	73,737	62,801	58,552	-0.72%
YoY %	-6.48%	-27.32%	-6.54%	19.65%	17.41%	7.26%	-	-
Horiz. %	95.71%	102.34%	140.81%	150.67%	125.93%	107.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,987	74,781	75,402	77,890	80,431	78,476	90,863	-4.25%
YoY %	-6.41%	-0.82%	-3.19%	-3.16%	2.49%	-13.63%	-	-
Horiz. %	77.02%	82.30%	82.98%	85.72%	88.52%	86.37%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	9,440	15,627	9,272	8,501	7,732	6,210	3,214	19.66%
YoY %	-39.59%	68.54%	9.07%	9.95%	24.51%	93.22%	-	-
Horiz. %	293.71%	486.22%	288.49%	264.50%	240.57%	193.22%	100.00%	-
Div Payout %	141.11%	147.00%	81.16%	58.61%	87.79%	73.57%	26.33%	-
YoY %	-4.01%	81.12%	38.47%	-33.24%	19.33%	179.42%	-	-
Horiz. %	535.93%	558.30%	308.24%	222.60%	333.42%	279.42%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	69,987	74,781	75,402	77,890	80,431	78,476	90,863	-4.25%
YoY %	-6.41%	-0.82%	-3.19%	-3.16%	2.49%	-13.63%	-	-
Horiz. %	77.02%	82.30%	82.98%	85.72%	88.52%	86.37%	100.00%	-
NOSH	70,694	70,548	61,805	61,818	61,870	61,792	61,812	2.26%
YoY %	0.21%	14.15%	-0.02%	-0.08%	0.13%	-0.03%	-	-
Horiz. %	114.37%	114.13%	99.99%	100.01%	100.09%	99.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	10.69%	15.08%	12.17%	14.11%	10.67%	12.52%	17.25%	-
YoY %	-29.11%	23.91%	-13.75%	32.24%	-14.78%	-27.42%	-	-
Horiz. %	61.97%	87.42%	70.55%	81.80%	61.86%	72.58%	100.00%	-
ROE	9.56%	14.22%	15.15%	18.62%	10.95%	10.76%	13.43%	-
YoY %	-32.77%	-6.14%	-18.64%	70.05%	1.77%	-19.88%	-	-
Horiz. %	71.18%	105.88%	112.81%	138.64%	81.53%	80.12%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	88.75	100.02	151.89	166.16	133.42	116.17	114.47	-4.15%
YoY %	-11.27%	-34.15%	-8.59%	24.54%	14.85%	1.49%	-	-
Horiz. %	77.53%	87.38%	132.69%	145.16%	116.55%	101.49%	100.00%	-
EPS	9.46	15.07	18.49	23.46	14.24	13.66	19.75	-11.54%
YoY %	-37.23%	-18.50%	-21.18%	64.75%	4.25%	-30.84%	-	-
Horiz. %	47.90%	76.30%	93.62%	118.78%	72.10%	69.16%	100.00%	-
DPS	13.51	22.15	15.00	13.75	12.51	10.05	5.20	17.24%
YoY %	-39.01%	47.67%	9.09%	9.91%	24.48%	93.27%	-	-
Horiz. %	259.81%	425.96%	288.46%	264.42%	240.58%	193.27%	100.00%	-
NAPS	0.99	1.06	1.22	1.26	1.30	1.27	1.47	-6.37%
YoY %	-6.60%	-13.11%	-3.17%	-3.08%	2.36%	-13.61%	-	-
Horiz. %	67.35%	72.11%	82.99%	85.71%	88.44%	86.39%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,818
RPS	53.12	59.73	79.47	86.96	69.88	60.77	59.90	-1.98%
YoY %	-11.07%	-24.84%	-8.61%	24.44%	14.99%	1.45%	-	-
Horiz. %	88.68%	99.72%	132.67%	145.18%	116.66%	101.45%	100.00%	-
EPS	5.66	9.00	9.67	12.28	7.46	7.15	10.33	-9.53%
YoY %	-37.11%	-6.93%	-21.25%	64.61%	4.34%	-30.78%	-	-
Horiz. %	54.79%	87.12%	93.61%	118.88%	72.22%	69.22%	100.00%	-
DPS	7.99	13.23	7.85	7.20	6.55	5.26	2.72	19.66%
YoY %	-39.61%	68.54%	9.03%	9.92%	24.52%	93.38%	-	-
Horiz. %	293.75%	486.40%	288.60%	264.71%	240.81%	193.38%	100.00%	-
NAPS	0.5925	0.6331	0.6383	0.6594	0.6809	0.6644	0.7692	-4.25%
YoY %	-6.41%	-0.81%	-3.20%	-3.16%	2.48%	-13.62%	-	-
Horiz. %	77.03%	82.31%	82.98%	85.73%	88.52%	86.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	2.56	3.11	3.55	2.75	2.15	2.51	2.73	-
P/RPS	2.88	3.11	2.34	1.66	1.61	2.16	2.38	3.22%
YoY %	-7.40%	32.91%	40.96%	3.11%	-25.46%	-9.24%	-	-
Horiz. %	121.01%	130.67%	98.32%	69.75%	67.65%	90.76%	100.00%	-
P/EPS	27.05	20.64	19.20	11.72	15.10	18.37	13.82	11.83%
YoY %	31.06%	7.50%	63.82%	-22.38%	-17.80%	32.92%	-	-
Horiz. %	195.73%	149.35%	138.93%	84.80%	109.26%	132.92%	100.00%	-
EY	3.70	4.85	5.21	8.53	6.62	5.44	7.23	-10.55%
YoY %	-23.71%	-6.91%	-38.92%	28.85%	21.69%	-24.76%	-	-
Horiz. %	51.18%	67.08%	72.06%	117.98%	91.56%	75.24%	100.00%	-
DY	5.28	7.12	4.23	5.00	5.82	4.00	1.90	18.56%
YoY %	-25.84%	68.32%	-15.40%	-14.09%	45.50%	110.53%	-	-
Horiz. %	277.89%	374.74%	222.63%	263.16%	306.32%	210.53%	100.00%	-
P/NAPS	2.59	2.93	2.91	2.18	1.65	1.98	1.86	5.67%
YoY %	-11.60%	0.69%	33.49%	32.12%	-16.67%	6.45%	-	-
Horiz. %	139.25%	157.53%	156.45%	117.20%	88.71%	106.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	27/08/13	28/08/12	25/08/11	25/08/10	25/08/09	27/08/08	-
Price	2.23	3.05	3.41	2.62	2.09	2.38	2.56	-
P/RPS	2.51	3.05	2.25	1.58	1.57	2.05	2.24	1.91%
YoY %	-17.70%	35.56%	42.41%	0.64%	-23.41%	-8.48%	-	-
Horiz. %	112.05%	136.16%	100.45%	70.54%	70.09%	91.52%	100.00%	-
P/EPS	23.56	20.24	18.45	11.17	14.68	17.42	12.96	10.46%
YoY %	16.40%	9.70%	65.17%	-23.91%	-15.73%	34.41%	-	-
Horiz. %	181.79%	156.17%	142.36%	86.19%	113.27%	134.41%	100.00%	-
EY	4.24	4.94	5.42	8.96	6.81	5.74	7.71	-9.48%
YoY %	-14.17%	-8.86%	-39.51%	31.57%	18.64%	-25.55%	-	-
Horiz. %	54.99%	64.07%	70.30%	116.21%	88.33%	74.45%	100.00%	-
DY	6.06	7.26	4.40	5.25	5.99	4.22	2.03	19.98%
YoY %	-16.53%	65.00%	-16.19%	-12.35%	41.94%	107.88%	-	-
Horiz. %	298.52%	357.64%	216.75%	258.62%	295.07%	207.88%	100.00%	-
P/NAPS	2.25	2.88	2.80	2.08	1.61	1.87	1.74	4.37%
YoY %	-21.88%	2.86%	34.62%	29.19%	-13.90%	7.47%	-	-
Horiz. %	129.31%	165.52%	160.92%	119.54%	92.53%	107.47%	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