[ENGTEX] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -11.67%
YoY- 12.38%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 352,868 363,768 352,322 359,157 352,400 342,300 295,973 12.44%
PBT 15,798 14,316 23,345 25,105 28,132 28,760 17,815 -7.70%
Tax -3,842 -3,884 -6,345 -6,652 -7,240 -8,340 -4,321 -7.54%
NP 11,956 10,432 17,000 18,453 20,892 20,420 13,494 -7.75%
-
NP to SH 11,516 10,432 17,000 18,453 20,892 20,420 13,494 -10.03%
-
Tax Rate 24.32% 27.13% 27.18% 26.50% 25.74% 29.00% 24.25% -
Total Cost 340,912 353,336 335,322 340,704 331,508 321,880 282,479 13.36%
-
Net Worth 138,191 136,919 135,275 130,445 123,621 107,505 102,763 21.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 7,423 8,653 - 4,206 -
Div Payout % - - - 40.23% 41.42% - 31.17% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 138,191 136,919 135,275 130,445 123,621 107,505 102,763 21.85%
NOSH 82,257 81,499 80,521 79,540 61,810 60,058 60,095 23.30%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.39% 2.87% 4.83% 5.14% 5.93% 5.97% 4.56% -
ROE 8.33% 7.62% 12.57% 14.15% 16.90% 18.99% 13.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 428.98 446.34 437.55 451.54 570.13 569.94 492.50 -8.80%
EPS 14.00 12.80 21.10 23.20 33.80 34.00 17.60 -14.16%
DPS 0.00 0.00 0.00 9.33 14.00 0.00 7.00 -
NAPS 1.68 1.68 1.68 1.64 2.00 1.79 1.71 -1.17%
Adjusted Per Share Value based on latest NOSH - 82,780
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 79.60 82.06 79.47 81.02 79.49 77.21 66.76 12.45%
EPS 2.60 2.35 3.83 4.16 4.71 4.61 3.04 -9.90%
DPS 0.00 0.00 0.00 1.67 1.95 0.00 0.95 -
NAPS 0.3117 0.3089 0.3051 0.2942 0.2789 0.2425 0.2318 21.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.50 1.67 1.90 1.69 1.60 2.00 2.35 -
P/RPS 0.35 0.37 0.43 0.37 0.28 0.35 0.48 -19.00%
P/EPS 10.71 13.05 9.00 7.28 4.73 5.88 10.47 1.52%
EY 9.33 7.66 11.11 13.73 21.12 17.00 9.55 -1.54%
DY 0.00 0.00 0.00 5.52 8.75 0.00 2.98 -
P/NAPS 0.89 0.99 1.13 1.03 0.80 1.12 1.37 -25.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 25/02/05 24/11/04 25/08/04 28/05/04 25/02/04 -
Price 0.88 1.75 1.90 1.86 1.50 2.05 2.23 -
P/RPS 0.21 0.39 0.43 0.41 0.26 0.36 0.45 -39.86%
P/EPS 6.29 13.67 9.00 8.02 4.44 6.03 9.93 -26.26%
EY 15.91 7.31 11.11 12.47 22.53 16.59 10.07 35.69%
DY 0.00 0.00 0.00 5.02 9.33 0.00 3.14 -
P/NAPS 0.52 1.04 1.13 1.13 0.75 1.15 1.30 -45.74%

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
Post a Comment