[ENGTEX] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -8.62%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,183,140 1,041,172 1,090,375 1,082,901 1,097,408 1,077,616 920,458 18.27%
PBT 73,046 60,088 71,318 74,530 80,852 80,572 42,023 44.71%
Tax -18,588 -14,720 -16,349 -18,822 -20,090 -19,984 -11,124 40.94%
NP 54,458 45,368 54,969 55,708 60,762 60,588 30,899 46.05%
-
NP to SH 50,628 41,804 51,220 51,286 56,122 55,748 29,170 44.56%
-
Tax Rate 25.45% 24.50% 22.92% 25.25% 24.85% 24.80% 26.47% -
Total Cost 1,128,682 995,804 1,035,406 1,027,193 1,036,646 1,017,028 889,559 17.25%
-
Net Worth 404,334 374,587 237,558 344,406 333,657 323,503 310,739 19.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 35,436 3,273 - - - - -
Div Payout % - 84.77% 6.39% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 404,334 374,587 237,558 344,406 333,657 323,503 310,739 19.24%
NOSH 191,627 187,293 187,054 187,177 187,448 188,083 188,326 1.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.60% 4.36% 5.04% 5.14% 5.54% 5.62% 3.36% -
ROE 12.52% 11.16% 21.56% 14.89% 16.82% 17.23% 9.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 617.42 555.90 582.92 578.54 585.45 572.95 488.76 16.90%
EPS 26.42 22.32 17.91 27.40 29.94 29.64 15.49 42.89%
DPS 0.00 18.92 1.75 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 1.27 1.84 1.78 1.72 1.65 17.86%
Adjusted Per Share Value based on latest NOSH - 186,451
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 266.88 234.86 245.96 244.27 247.54 243.08 207.63 18.27%
EPS 11.42 9.43 11.55 11.57 12.66 12.58 6.58 44.56%
DPS 0.00 7.99 0.74 0.00 0.00 0.00 0.00 -
NAPS 0.9121 0.845 0.5359 0.7769 0.7526 0.7297 0.7009 19.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.85 1.89 1.62 1.42 0.95 0.805 0.86 -
P/RPS 0.30 0.34 0.28 0.25 0.16 0.14 0.18 40.70%
P/EPS 7.00 8.47 5.92 5.18 3.17 2.72 5.55 16.78%
EY 14.28 11.81 16.90 19.30 31.52 36.82 18.01 -14.37%
DY 0.00 10.01 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 1.28 0.77 0.53 0.47 0.52 42.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 15/05/14 26/02/14 27/11/13 22/08/13 23/05/13 27/02/13 -
Price 1.94 1.93 1.91 1.69 1.16 0.875 0.90 -
P/RPS 0.31 0.35 0.33 0.29 0.20 0.15 0.18 43.82%
P/EPS 7.34 8.65 6.98 6.17 3.87 2.95 5.81 16.91%
EY 13.62 11.56 14.34 16.21 25.81 33.87 17.21 -14.47%
DY 0.00 9.80 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 1.50 0.92 0.65 0.51 0.55 41.04%

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