[ENGTEX] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -17.82%
YoY- 59.37%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 359,157 352,400 342,300 295,973 302,032 303,856 305,344 11.39%
PBT 25,105 28,132 28,760 17,815 22,142 22,394 23,228 5.30%
Tax -6,652 -7,240 -8,340 -4,321 -5,722 -5,806 -6,664 -0.11%
NP 18,453 20,892 20,420 13,494 16,420 16,588 16,564 7.44%
-
NP to SH 18,453 20,892 20,420 13,494 16,420 16,588 16,564 7.44%
-
Tax Rate 26.50% 25.74% 29.00% 24.25% 25.84% 25.93% 28.69% -
Total Cost 340,704 331,508 321,880 282,479 285,612 287,268 288,780 11.62%
-
Net Worth 130,445 123,621 107,505 102,763 100,322 99,768 95,423 23.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 7,423 8,653 - 4,206 - - - -
Div Payout % 40.23% 41.42% - 31.17% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 130,445 123,621 107,505 102,763 100,322 99,768 95,423 23.10%
NOSH 79,540 61,810 60,058 60,095 60,073 60,101 60,014 20.59%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.14% 5.93% 5.97% 4.56% 5.44% 5.46% 5.42% -
ROE 14.15% 16.90% 18.99% 13.13% 16.37% 16.63% 17.36% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 451.54 570.13 569.94 492.50 502.77 505.57 508.78 -7.62%
EPS 23.20 33.80 34.00 17.60 27.33 27.60 27.60 -10.90%
DPS 9.33 14.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.64 2.00 1.79 1.71 1.67 1.66 1.59 2.07%
Adjusted Per Share Value based on latest NOSH - 60,195
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.11 45.24 43.95 38.00 38.78 39.01 39.20 11.39%
EPS 2.37 2.68 2.62 1.73 2.11 2.13 2.13 7.35%
DPS 0.95 1.11 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.1675 0.1587 0.138 0.1319 0.1288 0.1281 0.1225 23.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.69 1.60 2.00 2.35 2.58 1.49 0.88 -
P/RPS 0.37 0.28 0.35 0.48 0.51 0.29 0.17 67.70%
P/EPS 7.28 4.73 5.88 10.47 9.44 5.40 3.19 73.07%
EY 13.73 21.12 17.00 9.55 10.59 18.52 31.36 -42.25%
DY 5.52 8.75 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 1.03 0.80 1.12 1.37 1.54 0.90 0.55 51.75%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 25/08/04 28/05/04 25/02/04 21/11/03 27/08/03 29/05/03 -
Price 1.86 1.50 2.05 2.23 2.41 2.14 1.08 -
P/RPS 0.41 0.26 0.36 0.45 0.48 0.42 0.21 56.02%
P/EPS 8.02 4.44 6.03 9.93 8.82 7.75 3.91 61.22%
EY 12.47 22.53 16.59 10.07 11.34 12.90 25.56 -37.94%
DY 5.02 9.33 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 1.13 0.75 1.15 1.30 1.44 1.29 0.68 40.16%

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