[ENGTEX] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.52%
YoY- -22.76%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 920,458 903,129 891,868 788,616 793,591 773,410 750,498 14.50%
PBT 42,023 53,652 59,954 41,652 48,214 51,412 48,138 -8.62%
Tax -11,124 -11,241 -12,476 -8,192 -10,269 -10,829 -12,208 -5.98%
NP 30,899 42,410 47,478 33,460 37,945 40,582 35,930 -9.52%
-
NP to SH 29,170 40,434 45,228 31,516 34,831 36,913 34,258 -10.12%
-
Tax Rate 26.47% 20.95% 20.81% 19.67% 21.30% 21.06% 25.36% -
Total Cost 889,559 860,718 844,390 755,156 755,646 732,828 714,568 15.64%
-
Net Worth 310,739 297,609 292,097 280,854 275,081 268,472 259,414 12.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 3,794 - - -
Div Payout % - - - - 10.89% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 310,739 297,609 292,097 280,854 275,081 268,472 259,414 12.72%
NOSH 188,326 188,360 188,450 188,492 189,711 190,405 190,746 -0.84%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.36% 4.70% 5.32% 4.24% 4.78% 5.25% 4.79% -
ROE 9.39% 13.59% 15.48% 11.22% 12.66% 13.75% 13.21% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 488.76 479.47 473.27 418.38 418.32 406.19 393.45 15.48%
EPS 15.49 21.47 24.00 16.72 18.36 19.39 17.96 -9.35%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.65 1.58 1.55 1.49 1.45 1.41 1.36 13.68%
Adjusted Per Share Value based on latest NOSH - 188,492
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 207.63 203.72 201.18 177.89 179.01 174.46 169.29 14.50%
EPS 6.58 9.12 10.20 7.11 7.86 8.33 7.73 -10.13%
DPS 0.00 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.7009 0.6713 0.6589 0.6335 0.6205 0.6056 0.5852 12.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.86 0.90 0.92 0.96 0.95 0.90 0.875 -
P/RPS 0.18 0.19 0.19 0.23 0.23 0.22 0.22 -12.46%
P/EPS 5.55 4.19 3.83 5.74 5.17 4.64 4.87 9.06%
EY 18.01 23.85 26.09 17.42 19.33 21.54 20.53 -8.32%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.52 0.57 0.59 0.64 0.66 0.64 0.64 -12.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 27/08/12 24/05/12 27/02/12 24/11/11 19/08/11 -
Price 0.90 0.90 0.94 0.97 0.95 0.86 0.865 -
P/RPS 0.18 0.19 0.20 0.23 0.23 0.21 0.22 -12.46%
P/EPS 5.81 4.19 3.92 5.80 5.17 4.44 4.82 13.19%
EY 17.21 23.85 25.53 17.24 19.33 22.54 20.76 -11.70%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.55 0.57 0.61 0.65 0.66 0.61 0.64 -9.56%

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