[ENGKAH] YoY TTM Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	61,303	59,722	63,885	62,864	77,794	94,069	103,641	-8.37%
YoY %	2.65%	-6.52%	1.62%	-19.19%	-17.30%	-9.24%	-	-
Horiz. %	59.15%	57.62%	61.64%	60.66%	75.06%	90.76%	100.00%	-
PBT	3,591	4,114	5,863	9,099	14,597	15,466	17,843	-23.42%
YoY %	-12.71%	-29.83%	-35.56%	-37.67%	-5.62%	-13.32%	-	-
Horiz. %	20.13%	23.06%	32.86%	50.99%	81.81%	86.68%	100.00%	-
Tax	-1,258	-843	-584	-1,764	-2,624	-3,133	-4,209	-18.21%
YoY %	-49.23%	-44.35%	66.89%	32.77%	16.25%	25.56%	-	-
Horiz. %	29.89%	20.03%	13.88%	41.91%	62.34%	74.44%	100.00%	-
NP	2,333	3,271	5,279	7,335	11,973	12,333	13,634	-25.46%
YoY %	-28.68%	-38.04%	-28.03%	-38.74%	-2.92%	-9.54%	-	-
Horiz. %	17.11%	23.99%	38.72%	53.80%	87.82%	90.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,463	3,232	5,278	7,320	11,966	12,333	13,643	-24.80%
YoY %	-23.79%	-38.76%	-27.90%	-38.83%	-2.98%	-9.60%	-	-
Horiz. %	18.05%	23.69%	38.69%	53.65%	87.71%	90.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.03%	20.49%	9.96%	19.39%	17.98%	20.26%	23.59%	-
YoY %	70.96%	105.72%	-48.63%	7.84%	-11.25%	-14.12%	-	-
Horiz. %	148.50%	86.86%	42.22%	82.20%	76.22%	85.88%	100.00%	-
Total Cost	58,970	56,451	58,606	55,529	65,821	81,736	90,007	-6.79%
YoY %	4.46%	-3.68%	5.54%	-15.64%	-19.47%	-9.19%	-	-
Horiz. %	65.52%	62.72%	65.11%	61.69%	73.13%	90.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	70,049	73,484	72,734	75,173	77,105	79,815	81,051	-2.39%
YoY %	-4.67%	1.03%	-3.24%	-2.51%	-3.40%	-1.52%	-	-
Horiz. %	86.43%	90.66%	89.74%	92.75%	95.13%	98.48%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	3,673	4,000	4,616	12,260	15,190	9,273	7,730	-11.65%
YoY %	-8.17%	-13.34%	-62.35%	-19.29%	63.81%	19.96%	-	-
Horiz. %	47.52%	51.75%	59.72%	158.60%	196.51%	119.96%	100.00%	-
Div Payout %	149.13%	123.77%	87.46%	167.50%	126.94%	75.19%	56.66%	-
YoY %	20.49%	41.52%	-47.79%	31.95%	68.83%	32.70%	-	-
Horiz. %	263.20%	218.44%	154.36%	295.62%	224.04%	132.70%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	70,049	73,484	72,734	75,173	77,105	79,815	81,051	-2.39%
YoY %	-4.67%	1.03%	-3.24%	-2.51%	-3.40%	-1.52%	-	-
Horiz. %	86.43%	90.66%	89.74%	92.75%	95.13%	98.48%	100.00%	-
NOSH	70,757	72,043	70,616	70,918	67,047	61,872	61,871	2.25%
YoY %	-1.79%	2.02%	-0.43%	5.77%	8.36%	0.00%	-	-
Horiz. %	114.36%	116.44%	114.13%	114.62%	108.37%	100.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	3.81%	5.48%	8.26%	11.67%	15.39%	13.11%	13.16%	-
YoY %	-30.47%	-33.66%	-29.22%	-24.17%	17.39%	-0.38%	-	-
Horiz. %	28.95%	41.64%	62.77%	88.68%	116.95%	99.62%	100.00%	-
ROE	3.52%	4.40%	7.26%	9.74%	15.52%	15.45%	16.83%	-
YoY %	-20.00%	-39.39%	-25.46%	-37.24%	0.45%	-8.20%	-	-
Horiz. %	20.92%	26.14%	43.14%	57.87%	92.22%	91.80%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	86.64	82.90	90.47	88.64	116.03	152.04	167.51	-10.39%
YoY %	4.51%	-8.37%	2.06%	-23.61%	-23.68%	-9.24%	-	-
Horiz. %	51.72%	49.49%	54.01%	52.92%	69.27%	90.76%	100.00%	-
EPS	3.48	4.49	7.47	10.32	17.85	19.93	22.05	-26.46%
YoY %	-22.49%	-39.89%	-27.62%	-42.18%	-10.44%	-9.61%	-	-
Horiz. %	15.78%	20.36%	33.88%	46.80%	80.95%	90.39%	100.00%	-
DPS	5.19	5.55	6.50	17.29	22.66	15.00	12.50	-13.61%
YoY %	-6.49%	-14.62%	-62.41%	-23.70%	51.07%	20.00%	-	-
Horiz. %	41.52%	44.40%	52.00%	138.32%	181.28%	120.00%	100.00%	-
NAPS	0.99	1.02	1.03	1.06	1.15	1.29	1.31	-4.55%
YoY %	-2.94%	-0.97%	-2.83%	-7.83%	-10.85%	-1.53%	-	-
Horiz. %	75.57%	77.86%	78.63%	80.92%	87.79%	98.47%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 70,918
RPS	51.90	50.56	54.08	53.22	65.86	79.64	87.74	-8.37%
YoY %	2.65%	-6.51%	1.62%	-19.19%	-17.30%	-9.23%	-	-
Horiz. %	59.15%	57.62%	61.64%	60.66%	75.06%	90.77%	100.00%	-
EPS	2.09	2.74	4.47	6.20	10.13	10.44	11.55	-24.77%
YoY %	-23.72%	-38.70%	-27.90%	-38.80%	-2.97%	-9.61%	-	-
Horiz. %	18.10%	23.72%	38.70%	53.68%	87.71%	90.39%	100.00%	-
DPS	3.11	3.39	3.91	10.38	12.86	7.85	6.54	-11.64%
YoY %	-8.26%	-13.30%	-62.33%	-19.28%	63.82%	20.03%	-	-
Horiz. %	47.55%	51.83%	59.79%	158.72%	196.64%	120.03%	100.00%	-
NAPS	0.593	0.6221	0.6158	0.6364	0.6528	0.6757	0.6862	-2.40%
YoY %	-4.68%	1.02%	-3.24%	-2.51%	-3.39%	-1.53%	-	-
Horiz. %	86.42%	90.66%	89.74%	92.74%	95.13%	98.47%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.45	2.20	2.17	2.47	3.29	3.12	2.48	-
P/RPS	1.67	2.65	2.40	2.79	2.84	2.05	1.48	2.03%
YoY %	-36.98%	10.42%	-13.98%	-1.76%	38.54%	38.51%	-	-
Horiz. %	112.84%	179.05%	162.16%	188.51%	191.89%	138.51%	100.00%	-
P/EPS	41.66	49.04	29.03	23.93	18.43	15.65	11.25	24.35%
YoY %	-15.05%	68.93%	21.31%	29.84%	17.76%	39.11%	-	-
Horiz. %	370.31%	435.91%	258.04%	212.71%	163.82%	139.11%	100.00%	-
EY	2.40	2.04	3.44	4.18	5.42	6.39	8.89	-19.59%
YoY %	17.65%	-40.70%	-17.70%	-22.88%	-15.18%	-28.12%	-	-
Horiz. %	27.00%	22.95%	38.70%	47.02%	60.97%	71.88%	100.00%	-
DY	3.58	2.52	3.00	7.00	6.89	4.81	5.04	-5.53%
YoY %	42.06%	-16.00%	-57.14%	1.60%	43.24%	-4.56%	-	-
Horiz. %	71.03%	50.00%	59.52%	138.89%	136.71%	95.44%	100.00%	-
P/NAPS	1.46	2.16	2.11	2.33	2.86	2.42	1.89	-4.20%
YoY %	-32.41%	2.37%	-9.44%	-18.53%	18.18%	28.04%	-	-
Horiz. %	77.25%	114.29%	111.64%	123.28%	151.32%	128.04%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	31/05/17	26/05/16	28/05/15	27/05/14	23/05/13	24/05/12	26/05/11	-
Price	1.48	2.07	2.00	2.61	3.20	3.15	2.45	-
P/RPS	1.71	2.50	2.21	2.94	2.76	2.07	1.46	2.66%
YoY %	-31.60%	13.12%	-24.83%	6.52%	33.33%	41.78%	-	-
Horiz. %	117.12%	171.23%	151.37%	201.37%	189.04%	141.78%	100.00%	-
P/EPS	42.52	46.14	26.76	25.29	17.93	15.80	11.11	25.04%
YoY %	-7.85%	72.42%	5.81%	41.05%	13.48%	42.21%	-	-
Horiz. %	382.72%	415.30%	240.86%	227.63%	161.39%	142.21%	100.00%	-
EY	2.35	2.17	3.74	3.95	5.58	6.33	9.00	-20.03%
YoY %	8.29%	-41.98%	-5.32%	-29.21%	-11.85%	-29.67%	-	-
Horiz. %	26.11%	24.11%	41.56%	43.89%	62.00%	70.33%	100.00%	-
DY	3.51	2.68	3.25	6.62	7.08	4.76	5.10	-6.03%
YoY %	30.97%	-17.54%	-50.91%	-6.50%	48.74%	-6.67%	-	-
Horiz. %	68.82%	52.55%	63.73%	129.80%	138.82%	93.33%	100.00%	-
P/NAPS	1.49	2.03	1.94	2.46	2.78	2.44	1.87	-3.71%
YoY %	-26.60%	4.64%	-21.14%	-11.51%	13.93%	30.48%	-	-
Horiz. %	79.68%	108.56%	103.74%	131.55%	148.66%	130.48%	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