[ENGKAH] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	61,081	63,185	64,952	92,735	98,339	88,596	75,927	-3.55%
YoY %	-3.33%	-2.72%	-29.96%	-5.70%	11.00%	16.69%	-	-
Horiz. %	80.45%	83.22%	85.55%	122.14%	129.52%	116.69%	100.00%	-
PBT	5,239	7,879	10,380	15,303	17,794	13,235	10,533	-10.98%
YoY %	-33.51%	-24.09%	-32.17%	-14.00%	34.45%	25.65%	-	-
Horiz. %	49.74%	74.80%	98.55%	145.29%	168.94%	125.65%	100.00%	-
Tax	-647	-1,591	-1,910	-3,009	-3,843	-3,110	-2,073	-17.63%
YoY %	59.33%	16.70%	36.52%	21.70%	-23.57%	-50.02%	-	-
Horiz. %	31.21%	76.75%	92.14%	145.15%	185.38%	150.02%	100.00%	-
NP	4,592	6,288	8,470	12,294	13,951	10,125	8,460	-9.67%
YoY %	-26.97%	-25.76%	-31.10%	-11.88%	37.79%	19.68%	-	-
Horiz. %	54.28%	74.33%	100.12%	145.32%	164.91%	119.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,613	6,289	8,463	12,294	13,960	10,125	7,914	-8.59%
YoY %	-26.65%	-25.69%	-31.16%	-11.93%	37.88%	27.94%	-	-
Horiz. %	58.29%	79.47%	106.94%	155.34%	176.40%	127.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.35%	20.19%	18.40%	19.66%	21.60%	23.50%	19.68%	-
YoY %	-38.83%	9.73%	-6.41%	-8.98%	-8.09%	19.41%	-	-
Horiz. %	62.75%	102.59%	93.50%	99.90%	109.76%	119.41%	100.00%	-
Total Cost	56,489	56,897	56,482	80,441	84,388	78,471	67,467	-2.91%
YoY %	-0.72%	0.73%	-29.78%	-4.68%	7.54%	16.31%	-	-
Horiz. %	83.73%	84.33%	83.72%	119.23%	125.08%	116.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,516	70,564	71,499	79,180	77,831	79,693	78,453	-3.20%
YoY %	-8.57%	-1.31%	-9.70%	1.73%	-2.34%	1.58%	-	-
Horiz. %	82.24%	89.94%	91.14%	100.93%	99.21%	101.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	4,556	6,675	15,625	9,656	9,273	6,960	6,209	-5.02%
YoY %	-31.75%	-57.28%	61.82%	4.13%	33.23%	12.10%	-	-
Horiz. %	73.38%	107.51%	251.65%	155.52%	149.35%	112.10%	100.00%	-
Div Payout %	98.77%	106.14%	184.63%	78.55%	66.43%	68.74%	78.46%	-
YoY %	-6.94%	-42.51%	135.05%	18.24%	-3.36%	-12.39%	-	-
Horiz. %	125.89%	135.28%	235.32%	100.11%	84.67%	87.61%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	64,516	70,564	71,499	79,180	77,831	79,693	78,453	-3.20%
YoY %	-8.57%	-1.31%	-9.70%	1.73%	-2.34%	1.58%	-	-
Horiz. %	82.24%	89.94%	91.14%	100.93%	99.21%	101.58%	100.00%	-
NOSH	64,516	70,564	69,416	69,456	61,770	61,778	61,774	0.72%
YoY %	-8.57%	1.65%	-0.06%	12.44%	-0.01%	0.01%	-	-
Horiz. %	104.44%	114.23%	112.37%	112.44%	99.99%	100.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	7.52%	9.95%	13.04%	13.26%	14.19%	11.43%	11.14%	-
YoY %	-24.42%	-23.70%	-1.66%	-6.55%	24.15%	2.60%	-	-
Horiz. %	67.50%	89.32%	117.06%	119.03%	127.38%	102.60%	100.00%	-
ROE	7.15%	8.91%	11.84%	15.53%	17.94%	12.70%	10.09%	-
YoY %	-19.75%	-24.75%	-23.76%	-13.43%	41.26%	25.87%	-	-
Horiz. %	70.86%	88.31%	117.34%	153.91%	177.80%	125.87%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	94.68	89.54	93.57	133.52	159.20	143.41	122.91	-4.25%
YoY %	5.74%	-4.31%	-29.92%	-16.13%	11.01%	16.68%	-	-
Horiz. %	77.03%	72.85%	76.13%	108.63%	129.53%	116.68%	100.00%	-
EPS	7.15	8.91	12.19	17.70	22.60	16.39	12.81	-9.25%
YoY %	-19.75%	-26.91%	-31.13%	-21.68%	37.89%	27.95%	-	-
Horiz. %	55.82%	69.56%	95.16%	138.17%	176.42%	127.95%	100.00%	-
DPS	7.06	9.51	22.51	13.90	15.00	11.26	10.05	-5.71%
YoY %	-25.76%	-57.75%	61.94%	-7.33%	33.21%	12.04%	-	-
Horiz. %	70.25%	94.63%	223.98%	138.31%	149.25%	112.04%	100.00%	-
NAPS	1.00	1.00	1.03	1.14	1.26	1.29	1.27	-3.90%
YoY %	0.00%	-2.91%	-9.65%	-9.52%	-2.33%	1.57%	-	-
Horiz. %	78.74%	78.74%	81.10%	89.76%	99.21%	101.57%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 69,456
RPS	51.71	53.49	54.99	78.51	83.25	75.00	64.28	-3.56%
YoY %	-3.33%	-2.73%	-29.96%	-5.69%	11.00%	16.68%	-	-
Horiz. %	80.44%	83.21%	85.55%	122.14%	129.51%	116.68%	100.00%	-
EPS	3.91	5.32	7.16	10.41	11.82	8.57	6.70	-8.58%
YoY %	-26.50%	-25.70%	-31.22%	-11.93%	37.92%	27.91%	-	-
Horiz. %	58.36%	79.40%	106.87%	155.37%	176.42%	127.91%	100.00%	-
DPS	3.86	5.65	13.23	8.18	7.85	5.89	5.26	-5.02%
YoY %	-31.68%	-57.29%	61.74%	4.20%	33.28%	11.98%	-	-
Horiz. %	73.38%	107.41%	251.52%	155.51%	149.24%	111.98%	100.00%	-
NAPS	0.5462	0.5974	0.6053	0.6703	0.6589	0.6747	0.6642	-3.20%
YoY %	-8.57%	-1.31%	-9.70%	1.73%	-2.34%	1.58%	-	-
Horiz. %	82.23%	89.94%	91.13%	100.92%	99.20%	101.58%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.99	2.24	2.68	3.56	2.69	2.45	2.43	-
P/RPS	2.10	2.50	2.86	2.67	1.69	1.71	1.98	0.98%
YoY %	-16.00%	-12.59%	7.12%	57.99%	-1.17%	-13.64%	-	-
Horiz. %	106.06%	126.26%	144.44%	134.85%	85.35%	86.36%	100.00%	-
P/EPS	27.83	25.13	21.98	20.11	11.90	14.95	18.97	6.59%
YoY %	10.74%	14.33%	9.30%	68.99%	-20.40%	-21.19%	-	-
Horiz. %	146.71%	132.47%	115.87%	106.01%	62.73%	78.81%	100.00%	-
EY	3.59	3.98	4.55	4.97	8.40	6.69	5.27	-6.19%
YoY %	-9.80%	-12.53%	-8.45%	-40.83%	25.56%	26.94%	-	-
Horiz. %	68.12%	75.52%	86.34%	94.31%	159.39%	126.94%	100.00%	-
DY	3.55	4.25	8.40	3.91	5.58	4.60	4.14	-2.52%
YoY %	-16.47%	-49.40%	114.83%	-29.93%	21.30%	11.11%	-	-
Horiz. %	85.75%	102.66%	202.90%	94.44%	134.78%	111.11%	100.00%	-
P/NAPS	1.99	2.24	2.60	3.12	2.13	1.90	1.91	0.68%
YoY %	-11.16%	-13.85%	-16.67%	46.48%	12.11%	-0.52%	-	-
Horiz. %	104.19%	117.28%	136.13%	163.35%	111.52%	99.48%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/11/15	26/11/14	26/11/13	22/11/12	29/11/11	26/11/10	24/11/09	-
Price	1.86	2.22	2.73	3.50	2.88	2.41	2.09	-
P/RPS	1.96	2.48	2.92	2.62	1.81	1.68	1.70	2.39%
YoY %	-20.97%	-15.07%	11.45%	44.75%	7.74%	-1.18%	-	-
Horiz. %	115.29%	145.88%	171.76%	154.12%	106.47%	98.82%	100.00%	-
P/EPS	26.01	24.91	22.39	19.77	12.74	14.70	16.31	8.08%
YoY %	4.42%	11.26%	13.25%	55.18%	-13.33%	-9.87%	-	-
Horiz. %	159.47%	152.73%	137.28%	121.21%	78.11%	90.13%	100.00%	-
EY	3.84	4.01	4.47	5.06	7.85	6.80	6.13	-7.49%
YoY %	-4.24%	-10.29%	-11.66%	-35.54%	15.44%	10.93%	-	-
Horiz. %	62.64%	65.42%	72.92%	82.54%	128.06%	110.93%	100.00%	-
DY	3.80	4.28	8.25	3.97	5.21	4.67	4.81	-3.85%
YoY %	-11.21%	-48.12%	107.81%	-23.80%	11.56%	-2.91%	-	-
Horiz. %	79.00%	88.98%	171.52%	82.54%	108.32%	97.09%	100.00%	-
P/NAPS	1.86	2.22	2.65	3.07	2.29	1.87	1.65	2.01%
YoY %	-16.22%	-16.23%	-13.68%	34.06%	22.46%	13.33%	-	-
Horiz. %	112.73%	134.55%	160.61%	186.06%	138.79%	113.33%	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