[ENGTEX] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 91.11%
YoY- 76.89%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,090,375 1,082,901 1,097,408 1,077,616 920,458 903,129 891,868 14.29%
PBT 71,318 74,530 80,852 80,572 42,023 53,652 59,954 12.23%
Tax -16,349 -18,822 -20,090 -19,984 -11,124 -11,241 -12,476 19.69%
NP 54,969 55,708 60,762 60,588 30,899 42,410 47,478 10.23%
-
NP to SH 51,220 51,286 56,122 55,748 29,170 40,434 45,228 8.62%
-
Tax Rate 22.92% 25.25% 24.85% 24.80% 26.47% 20.95% 20.81% -
Total Cost 1,035,406 1,027,193 1,036,646 1,017,028 889,559 860,718 844,390 14.52%
-
Net Worth 237,558 344,406 333,657 323,503 310,739 297,609 292,097 -12.83%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,273 - - - - - - -
Div Payout % 6.39% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 237,558 344,406 333,657 323,503 310,739 297,609 292,097 -12.83%
NOSH 187,054 187,177 187,448 188,083 188,326 188,360 188,450 -0.49%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.04% 5.14% 5.54% 5.62% 3.36% 4.70% 5.32% -
ROE 21.56% 14.89% 16.82% 17.23% 9.39% 13.59% 15.48% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 582.92 578.54 585.45 572.95 488.76 479.47 473.27 14.85%
EPS 17.91 27.40 29.94 29.64 15.49 21.47 24.00 -17.68%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.84 1.78 1.72 1.65 1.58 1.55 -12.40%
Adjusted Per Share Value based on latest NOSH - 188,083
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 137.27 136.33 138.16 135.67 115.88 113.70 112.28 14.29%
EPS 6.45 6.46 7.07 7.02 3.67 5.09 5.69 8.69%
DPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2991 0.4336 0.4201 0.4073 0.3912 0.3747 0.3677 -12.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.62 1.42 0.95 0.805 0.86 0.90 0.92 -
P/RPS 0.28 0.25 0.16 0.14 0.18 0.19 0.19 29.40%
P/EPS 5.92 5.18 3.17 2.72 5.55 4.19 3.83 33.57%
EY 16.90 19.30 31.52 36.82 18.01 23.85 26.09 -25.07%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.77 0.53 0.47 0.52 0.57 0.59 67.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 22/08/13 23/05/13 27/02/13 22/11/12 27/08/12 -
Price 1.91 1.69 1.16 0.875 0.90 0.90 0.94 -
P/RPS 0.33 0.29 0.20 0.15 0.18 0.19 0.20 39.50%
P/EPS 6.98 6.17 3.87 2.95 5.81 4.19 3.92 46.75%
EY 14.34 16.21 25.81 33.87 17.21 23.85 25.53 -31.85%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.92 0.65 0.51 0.55 0.57 0.61 81.88%

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