[ENGKAH] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	58,973	63,218	62,744	70,560	93,874	102,718	82,546	-5.44%
YoY %	-6.71%	0.76%	-11.08%	-24.84%	-8.61%	24.44%	-	-
Horiz. %	71.44%	76.59%	76.01%	85.48%	113.72%	124.44%	100.00%	-
PBT	3,609	5,563	8,367	12,770	14,700	18,661	11,427	-17.46%
YoY %	-35.12%	-33.51%	-34.48%	-13.13%	-21.23%	63.31%	-	-
Horiz. %	31.58%	48.68%	73.22%	111.75%	128.64%	163.31%	100.00%	-
Tax	-638	-821	-1,662	-2,132	-3,275	-4,166	-2,618	-20.95%
YoY %	22.29%	50.60%	22.05%	34.90%	21.39%	-59.13%	-	-
Horiz. %	24.37%	31.36%	63.48%	81.44%	125.10%	159.13%	100.00%	-
NP	2,971	4,742	6,705	10,638	11,425	14,495	8,809	-16.55%
YoY %	-37.35%	-29.28%	-36.97%	-6.89%	-21.18%	64.55%	-	-
Horiz. %	33.73%	53.83%	76.12%	120.76%	129.70%	164.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,091	4,718	6,690	10,631	11,425	14,504	8,808	-16.00%
YoY %	-34.48%	-29.48%	-37.07%	-6.95%	-21.23%	64.67%	-	-
Horiz. %	35.09%	53.56%	75.95%	120.70%	129.71%	164.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.68%	14.76%	19.86%	16.70%	22.28%	22.32%	22.91%	-
YoY %	19.78%	-25.68%	18.92%	-25.04%	-0.18%	-2.58%	-	-
Horiz. %	77.17%	64.43%	86.69%	72.89%	97.25%	97.42%	100.00%	-
Total Cost	56,002	58,476	56,039	59,922	82,449	88,223	73,737	-4.47%
YoY %	-4.23%	4.35%	-6.48%	-27.32%	-6.54%	19.65%	-	-
Horiz. %	75.95%	79.30%	76.00%	81.26%	111.81%	119.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	85,971	70,714	69,987	74,781	75,402	77,890	80,431	1.11%
YoY %	21.58%	1.04%	-6.41%	-0.82%	-3.19%	-3.16%	-	-
Horiz. %	106.89%	87.92%	87.01%	92.98%	93.75%	96.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	4,978	4,616	9,440	15,627	9,272	8,501	7,732	-7.06%
YoY %	7.84%	-51.10%	-39.59%	68.54%	9.07%	9.95%	-	-
Horiz. %	64.38%	59.70%	122.09%	202.11%	119.92%	109.95%	100.00%	-
Div Payout %	161.08%	97.85%	141.11%	147.00%	81.16%	58.61%	87.79%	-
YoY %	64.62%	-30.66%	-4.01%	81.12%	38.47%	-33.24%	-	-
Horiz. %	183.48%	111.46%	160.74%	167.45%	92.45%	66.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	85,971	70,714	69,987	74,781	75,402	77,890	80,431	1.11%
YoY %	21.58%	1.04%	-6.41%	-0.82%	-3.19%	-3.16%	-	-
Horiz. %	106.89%	87.92%	87.01%	92.98%	93.75%	96.84%	100.00%	-
NOSH	84,285	70,714	70,694	70,548	61,805	61,818	61,870	5.28%
YoY %	19.19%	0.03%	0.21%	14.15%	-0.02%	-0.08%	-	-
Horiz. %	136.23%	114.29%	114.26%	114.03%	99.89%	99.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	5.04%	7.50%	10.69%	15.08%	12.17%	14.11%	10.67%	-
YoY %	-32.80%	-29.84%	-29.11%	23.91%	-13.75%	32.24%	-	-
Horiz. %	47.24%	70.29%	100.19%	141.33%	114.06%	132.24%	100.00%	-
ROE	3.60%	6.67%	9.56%	14.22%	15.15%	18.62%	10.95%	-
YoY %	-46.03%	-30.23%	-32.77%	-6.14%	-18.64%	70.05%	-	-
Horiz. %	32.88%	60.91%	87.31%	129.86%	138.36%	170.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	69.97	89.40	88.75	100.02	151.89	166.16	133.42	-10.19%
YoY %	-21.73%	0.73%	-11.27%	-34.15%	-8.59%	24.54%	-	-
Horiz. %	52.44%	67.01%	66.52%	74.97%	113.84%	124.54%	100.00%	-
EPS	3.67	6.67	9.46	15.07	18.49	23.46	14.24	-20.20%
YoY %	-44.98%	-29.49%	-37.23%	-18.50%	-21.18%	64.75%	-	-
Horiz. %	25.77%	46.84%	66.43%	105.83%	129.85%	164.75%	100.00%	-
DPS	5.91	6.50	13.51	22.15	15.00	13.75	12.51	-11.73%
YoY %	-9.08%	-51.89%	-39.01%	47.67%	9.09%	9.91%	-	-
Horiz. %	47.24%	51.96%	107.99%	177.06%	119.90%	109.91%	100.00%	-
NAPS	1.02	1.00	0.99	1.06	1.22	1.26	1.30	-3.95%
YoY %	2.00%	1.01%	-6.60%	-13.11%	-3.17%	-3.08%	-	-
Horiz. %	78.46%	76.92%	76.15%	81.54%	93.85%	96.92%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 70,548
RPS	49.93	53.52	53.12	59.73	79.47	86.96	69.88	-5.44%
YoY %	-6.71%	0.75%	-11.07%	-24.84%	-8.61%	24.44%	-	-
Horiz. %	71.45%	76.59%	76.02%	85.48%	113.72%	124.44%	100.00%	-
EPS	2.62	3.99	5.66	9.00	9.67	12.28	7.46	-15.99%
YoY %	-34.34%	-29.51%	-37.11%	-6.93%	-21.25%	64.61%	-	-
Horiz. %	35.12%	53.49%	75.87%	120.64%	129.62%	164.61%	100.00%	-
DPS	4.21	3.91	7.99	13.23	7.85	7.20	6.55	-7.09%
YoY %	7.67%	-51.06%	-39.61%	68.54%	9.03%	9.92%	-	-
Horiz. %	64.27%	59.69%	121.98%	201.98%	119.85%	109.92%	100.00%	-
NAPS	0.7278	0.5987	0.5925	0.6331	0.6383	0.6594	0.6809	1.11%
YoY %	21.56%	1.05%	-6.41%	-0.81%	-3.20%	-3.16%	-	-
Horiz. %	106.89%	87.93%	87.02%	92.98%	93.74%	96.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	2.03	2.01	2.56	3.11	3.55	2.75	2.15	-
P/RPS	2.90	2.25	2.88	3.11	2.34	1.66	1.61	10.29%
YoY %	28.89%	-21.88%	-7.40%	32.91%	40.96%	3.11%	-	-
Horiz. %	180.12%	139.75%	178.88%	193.17%	145.34%	103.11%	100.00%	-
P/EPS	55.35	30.13	27.05	20.64	19.20	11.72	15.10	24.14%
YoY %	83.70%	11.39%	31.06%	7.50%	63.82%	-22.38%	-	-
Horiz. %	366.56%	199.54%	179.14%	136.69%	127.15%	77.62%	100.00%	-
EY	1.81	3.32	3.70	4.85	5.21	8.53	6.62	-19.42%
YoY %	-45.48%	-10.27%	-23.71%	-6.91%	-38.92%	28.85%	-	-
Horiz. %	27.34%	50.15%	55.89%	73.26%	78.70%	128.85%	100.00%	-
DY	2.91	3.23	5.28	7.12	4.23	5.00	5.82	-10.90%
YoY %	-9.91%	-38.83%	-25.84%	68.32%	-15.40%	-14.09%	-	-
Horiz. %	50.00%	55.50%	90.72%	122.34%	72.68%	85.91%	100.00%	-
P/NAPS	1.99	2.01	2.59	2.93	2.91	2.18	1.65	3.16%
YoY %	-1.00%	-22.39%	-11.60%	0.69%	33.49%	32.12%	-	-
Horiz. %	120.61%	121.82%	156.97%	177.58%	176.36%	132.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	25/08/16	21/08/15	26/08/14	27/08/13	28/08/12	25/08/11	25/08/10	-
Price	2.02	1.99	2.23	3.05	3.41	2.62	2.09	-
P/RPS	2.89	2.23	2.51	3.05	2.25	1.58	1.57	10.69%
YoY %	29.60%	-11.16%	-17.70%	35.56%	42.41%	0.64%	-	-
Horiz. %	184.08%	142.04%	159.87%	194.27%	143.31%	100.64%	100.00%	-
P/EPS	55.08	29.83	23.56	20.24	18.45	11.17	14.68	24.63%
YoY %	84.65%	26.61%	16.40%	9.70%	65.17%	-23.91%	-	-
Horiz. %	375.20%	203.20%	160.49%	137.87%	125.68%	76.09%	100.00%	-
EY	1.82	3.35	4.24	4.94	5.42	8.96	6.81	-19.72%
YoY %	-45.67%	-20.99%	-14.17%	-8.86%	-39.51%	31.57%	-	-
Horiz. %	26.73%	49.19%	62.26%	72.54%	79.59%	131.57%	100.00%	-
DY	2.92	3.27	6.06	7.26	4.40	5.25	5.99	-11.27%
YoY %	-10.70%	-46.04%	-16.53%	65.00%	-16.19%	-12.35%	-	-
Horiz. %	48.75%	54.59%	101.17%	121.20%	73.46%	87.65%	100.00%	-
P/NAPS	1.98	1.99	2.25	2.88	2.80	2.08	1.61	3.50%
YoY %	-0.50%	-11.56%	-21.88%	2.86%	34.62%	29.19%	-	-
Horiz. %	122.98%	123.60%	139.75%	178.88%	173.91%	129.19%	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