[ENGTEX] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -27.86%
YoY- -16.25%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,082,901 1,097,408 1,077,616 920,458 903,129 891,868 788,616 23.51%
PBT 74,530 80,852 80,572 42,023 53,652 59,954 41,652 47.33%
Tax -18,822 -20,090 -19,984 -11,124 -11,241 -12,476 -8,192 74.03%
NP 55,708 60,762 60,588 30,899 42,410 47,478 33,460 40.42%
-
NP to SH 51,286 56,122 55,748 29,170 40,434 45,228 31,516 38.30%
-
Tax Rate 25.25% 24.85% 24.80% 26.47% 20.95% 20.81% 19.67% -
Total Cost 1,027,193 1,036,646 1,017,028 889,559 860,718 844,390 755,156 22.74%
-
Net Worth 344,406 333,657 323,503 310,739 297,609 292,097 280,854 14.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 344,406 333,657 323,503 310,739 297,609 292,097 280,854 14.55%
NOSH 187,177 187,448 188,083 188,326 188,360 188,450 188,492 -0.46%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.14% 5.54% 5.62% 3.36% 4.70% 5.32% 4.24% -
ROE 14.89% 16.82% 17.23% 9.39% 13.59% 15.48% 11.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 578.54 585.45 572.95 488.76 479.47 473.27 418.38 24.09%
EPS 27.40 29.94 29.64 15.49 21.47 24.00 16.72 38.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.78 1.72 1.65 1.58 1.55 1.49 15.08%
Adjusted Per Share Value based on latest NOSH - 189,193
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 244.27 247.54 243.08 207.63 203.72 201.18 177.89 23.51%
EPS 11.57 12.66 12.58 6.58 9.12 10.20 7.11 38.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7769 0.7526 0.7297 0.7009 0.6713 0.6589 0.6335 14.55%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.42 0.95 0.805 0.86 0.90 0.92 0.96 -
P/RPS 0.25 0.16 0.14 0.18 0.19 0.19 0.23 5.71%
P/EPS 5.18 3.17 2.72 5.55 4.19 3.83 5.74 -6.60%
EY 19.30 31.52 36.82 18.01 23.85 26.09 17.42 7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.53 0.47 0.52 0.57 0.59 0.64 13.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 22/08/13 23/05/13 27/02/13 22/11/12 27/08/12 24/05/12 -
Price 1.69 1.16 0.875 0.90 0.90 0.94 0.97 -
P/RPS 0.29 0.20 0.15 0.18 0.19 0.20 0.23 16.69%
P/EPS 6.17 3.87 2.95 5.81 4.19 3.92 5.80 4.20%
EY 16.21 25.81 33.87 17.21 23.85 25.53 17.24 -4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.65 0.51 0.55 0.57 0.61 0.65 26.03%

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