[ENGKAH] YoY TTM Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	63,185	64,952	92,735	98,339	88,596	75,927	70,265	-1.75%
YoY %	-2.72%	-29.96%	-5.70%	11.00%	16.69%	8.06%	-	-
Horiz. %	89.92%	92.44%	131.98%	139.95%	126.09%	108.06%	100.00%	-
PBT	7,879	10,380	15,303	17,794	13,235	10,533	13,958	-9.08%
YoY %	-24.09%	-32.17%	-14.00%	34.45%	25.65%	-24.54%	-	-
Horiz. %	56.45%	74.37%	109.64%	127.48%	94.82%	75.46%	100.00%	-
Tax	-1,591	-1,910	-3,009	-3,843	-3,110	-2,073	-2,124	-4.69%
YoY %	16.70%	36.52%	21.70%	-23.57%	-50.02%	2.40%	-	-
Horiz. %	74.91%	89.92%	141.67%	180.93%	146.42%	97.60%	100.00%	-
NP	6,288	8,470	12,294	13,951	10,125	8,460	11,834	-9.99%
YoY %	-25.76%	-31.10%	-11.88%	37.79%	19.68%	-28.51%	-	-
Horiz. %	53.14%	71.57%	103.89%	117.89%	85.56%	71.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,289	8,463	12,294	13,960	10,125	7,914	11,834	-9.99%
YoY %	-25.69%	-31.16%	-11.93%	37.88%	27.94%	-33.12%	-	-
Horiz. %	53.14%	71.51%	103.89%	117.97%	85.56%	66.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.19%	18.40%	19.66%	21.60%	23.50%	19.68%	15.22%	-
YoY %	9.73%	-6.41%	-8.98%	-8.09%	19.41%	29.30%	-	-
Horiz. %	132.65%	120.89%	129.17%	141.92%	154.40%	129.30%	100.00%	-
Total Cost	56,897	56,482	80,441	84,388	78,471	67,467	58,431	-0.44%
YoY %	0.73%	-29.78%	-4.68%	7.54%	16.31%	15.46%	-	-
Horiz. %	97.37%	96.66%	137.67%	144.42%	134.30%	115.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,564	71,499	79,180	77,831	79,693	78,453	87,131	-3.45%
YoY %	-1.31%	-9.70%	1.73%	-2.34%	1.58%	-9.96%	-	-
Horiz. %	80.99%	82.06%	90.87%	89.33%	91.46%	90.04%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	6,675	15,625	9,656	9,273	6,960	6,209	6,211	1.20%
YoY %	-57.28%	61.82%	4.13%	33.23%	12.10%	-0.03%	-	-
Horiz. %	107.47%	251.57%	155.47%	149.30%	112.06%	99.97%	100.00%	-
Div Payout %	106.14%	184.63%	78.55%	66.43%	68.74%	78.46%	52.49%	-
YoY %	-42.51%	135.05%	18.24%	-3.36%	-12.39%	49.48%	-	-
Horiz. %	202.21%	351.74%	149.65%	126.56%	130.96%	149.48%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	70,564	71,499	79,180	77,831	79,693	78,453	87,131	-3.45%
YoY %	-1.31%	-9.70%	1.73%	-2.34%	1.58%	-9.96%	-	-
Horiz. %	80.99%	82.06%	90.87%	89.33%	91.46%	90.04%	100.00%	-
NOSH	70,564	69,416	69,456	61,770	61,778	61,774	61,795	2.23%
YoY %	1.65%	-0.06%	12.44%	-0.01%	0.01%	-0.03%	-	-
Horiz. %	114.19%	112.33%	112.40%	99.96%	99.97%	99.97%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	9.95%	13.04%	13.26%	14.19%	11.43%	11.14%	16.84%	-
YoY %	-23.70%	-1.66%	-6.55%	24.15%	2.60%	-33.85%	-	-
Horiz. %	59.09%	77.43%	78.74%	84.26%	67.87%	66.15%	100.00%	-
ROE	8.91%	11.84%	15.53%	17.94%	12.70%	10.09%	13.58%	-
YoY %	-24.75%	-23.76%	-13.43%	41.26%	25.87%	-25.70%	-	-
Horiz. %	65.61%	87.19%	114.36%	132.11%	93.52%	74.30%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	89.54	93.57	133.52	159.20	143.41	122.91	113.71	-3.90%
YoY %	-4.31%	-29.92%	-16.13%	11.01%	16.68%	8.09%	-	-
Horiz. %	78.74%	82.29%	117.42%	140.01%	126.12%	108.09%	100.00%	-
EPS	8.91	12.19	17.70	22.60	16.39	12.81	19.15	-11.96%
YoY %	-26.91%	-31.13%	-21.68%	37.89%	27.95%	-33.11%	-	-
Horiz. %	46.53%	63.66%	92.43%	118.02%	85.59%	66.89%	100.00%	-
DPS	9.51	22.51	13.90	15.00	11.26	10.05	10.05	-0.91%
YoY %	-57.75%	61.94%	-7.33%	33.21%	12.04%	0.00%	-	-
Horiz. %	94.63%	223.98%	138.31%	149.25%	112.04%	100.00%	100.00%	-
NAPS	1.00	1.03	1.14	1.26	1.29	1.27	1.41	-5.56%
YoY %	-2.91%	-9.65%	-9.52%	-2.33%	1.57%	-9.93%	-	-
Horiz. %	70.92%	73.05%	80.85%	89.36%	91.49%	90.07%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 61,770
RPS	53.49	54.99	78.51	83.25	75.00	64.28	59.48	-1.75%
YoY %	-2.73%	-29.96%	-5.69%	11.00%	16.68%	8.07%	-	-
Horiz. %	89.93%	92.45%	131.99%	139.96%	126.09%	108.07%	100.00%	-
EPS	5.32	7.16	10.41	11.82	8.57	6.70	10.02	-10.00%
YoY %	-25.70%	-31.22%	-11.93%	37.92%	27.91%	-33.13%	-	-
Horiz. %	53.09%	71.46%	103.89%	117.96%	85.53%	66.87%	100.00%	-
DPS	5.65	13.23	8.18	7.85	5.89	5.26	5.26	1.19%
YoY %	-57.29%	61.74%	4.20%	33.28%	11.98%	0.00%	-	-
Horiz. %	107.41%	251.52%	155.51%	149.24%	111.98%	100.00%	100.00%	-
NAPS	0.5974	0.6053	0.6703	0.6589	0.6747	0.6642	0.7376	-3.45%
YoY %	-1.31%	-9.70%	1.73%	-2.34%	1.58%	-9.95%	-	-
Horiz. %	80.99%	82.06%	90.88%	89.33%	91.47%	90.05%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.24	2.68	3.56	2.69	2.45	2.43	2.54	-
P/RPS	2.50	2.86	2.67	1.69	1.71	1.98	2.23	1.92%
YoY %	-12.59%	7.12%	57.99%	-1.17%	-13.64%	-11.21%	-	-
Horiz. %	112.11%	128.25%	119.73%	75.78%	76.68%	88.79%	100.00%	-
P/EPS	25.13	21.98	20.11	11.90	14.95	18.97	13.26	11.23%
YoY %	14.33%	9.30%	68.99%	-20.40%	-21.19%	43.06%	-	-
Horiz. %	189.52%	165.76%	151.66%	89.74%	112.75%	143.06%	100.00%	-
EY	3.98	4.55	4.97	8.40	6.69	5.27	7.54	-10.09%
YoY %	-12.53%	-8.45%	-40.83%	25.56%	26.94%	-30.11%	-	-
Horiz. %	52.79%	60.34%	65.92%	111.41%	88.73%	69.89%	100.00%	-
DY	4.25	8.40	3.91	5.58	4.60	4.14	3.96	1.18%
YoY %	-49.40%	114.83%	-29.93%	21.30%	11.11%	4.55%	-	-
Horiz. %	107.32%	212.12%	98.74%	140.91%	116.16%	104.55%	100.00%	-
P/NAPS	2.24	2.60	3.12	2.13	1.90	1.91	1.80	3.71%
YoY %	-13.85%	-16.67%	46.48%	12.11%	-0.52%	6.11%	-	-
Horiz. %	124.44%	144.44%	173.33%	118.33%	105.56%	106.11%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	26/11/13	22/11/12	29/11/11	26/11/10	24/11/09	27/11/08	-
Price	2.22	2.73	3.50	2.88	2.41	2.09	2.45	-
P/RPS	2.48	2.92	2.62	1.81	1.68	1.70	2.15	2.40%
YoY %	-15.07%	11.45%	44.75%	7.74%	-1.18%	-20.93%	-	-
Horiz. %	115.35%	135.81%	121.86%	84.19%	78.14%	79.07%	100.00%	-
P/EPS	24.91	22.39	19.77	12.74	14.70	16.31	12.79	11.74%
YoY %	11.26%	13.25%	55.18%	-13.33%	-9.87%	27.52%	-	-
Horiz. %	194.76%	175.06%	154.57%	99.61%	114.93%	127.52%	100.00%	-
EY	4.01	4.47	5.06	7.85	6.80	6.13	7.82	-10.52%
YoY %	-10.29%	-11.66%	-35.54%	15.44%	10.93%	-21.61%	-	-
Horiz. %	51.28%	57.16%	64.71%	100.38%	86.96%	78.39%	100.00%	-
DY	4.28	8.25	3.97	5.21	4.67	4.81	4.10	0.71%
YoY %	-48.12%	107.81%	-23.80%	11.56%	-2.91%	17.32%	-	-
Horiz. %	104.39%	201.22%	96.83%	127.07%	113.90%	117.32%	100.00%	-
P/NAPS	2.22	2.65	3.07	2.29	1.87	1.65	1.74	4.14%
YoY %	-16.23%	-13.68%	34.06%	22.46%	13.33%	-5.17%	-	-
Horiz. %	127.59%	152.30%	176.44%	131.61%	107.47%	94.83%	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