[ENG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

27-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -101.37%

YoY- -100.75%

Quarter Report

ETHB_InterimReportQ109.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	474,889	442,372	413,400	403,064	554,861	576,877	574,862	-11.92%
YoY %	7.35%	7.01%	2.56%	-27.36%	-3.82%	0.35%	-	-
Horiz. %	82.61%	76.95%	71.91%	70.11%	96.52%	100.35%	100.00%	-
PBT	49,183	35,180	25,538	-1,000	41,672	60,141	60,046	-12.42%
YoY %	39.80%	37.76%	2,653.80%	-102.40%	-30.71%	0.16%	-	-
Horiz. %	81.91%	58.59%	42.53%	-1.67%	69.40%	100.16%	100.00%	-
Tax	-4,950	-4,574	-1,992	1,284	-12,767	-15,689	-15,016	-52.18%
YoY %	-8.22%	-129.62%	-255.14%	110.06%	18.62%	-4.48%	-	-
Horiz. %	32.96%	30.46%	13.27%	-8.55%	85.02%	104.48%	100.00%	-
NP	44,233	30,605	23,546	284	28,905	44,452	45,030	-1.18%
YoY %	44.53%	29.98%	8,190.85%	-99.02%	-34.97%	-1.28%	-	-
Horiz. %	98.23%	67.97%	52.29%	0.63%	64.19%	98.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,464	29,870	22,732	-336	24,473	37,750	38,042	9.26%
YoY %	45.51%	31.40%	6,865.48%	-101.37%	-35.17%	-0.77%	-	-
Horiz. %	114.25%	78.52%	59.76%	-0.88%	64.33%	99.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.06%	13.00%	7.80%	-	30.64%	26.09%	25.01%	-
YoY %	-22.62%	66.67%	0.00%	-	17.44%	4.32%	-	-
Horiz. %	40.22%	51.98%	31.19%	-	122.51%	104.32%	100.00%	-
Total Cost	430,656	411,766	389,854	402,780	525,956	532,425	529,832	-12.87%
YoY %	4.59%	5.62%	-3.21%	-23.42%	-1.22%	0.49%	-	-
Horiz. %	81.28%	77.72%	73.58%	76.02%	99.27%	100.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,968	216,880	210,570	143,639	200,559	203,425	194,965	13.85%
YoY %	9.26%	3.00%	46.60%	-28.38%	-1.41%	4.34%	-	-
Horiz. %	121.54%	111.24%	108.00%	73.67%	102.87%	104.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	10,717	4,766	7,178	-	7,162	4,758	7,132	31.09%
YoY %	124.86%	-33.60%	0.00%	-	50.53%	-33.29%	-	-
Horiz. %	150.27%	66.83%	100.64%	-	100.42%	66.71%	100.00%	-
Div Payout %	24.66%	15.96%	31.58%	-	29.27%	12.61%	18.75%	-
YoY %	54.51%	-49.46%	0.00%	-	132.12%	-32.75%	-	-
Horiz. %	131.52%	85.12%	168.43%	-	156.11%	67.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	236,968	216,880	210,570	143,639	200,559	203,425	194,965	13.85%
YoY %	9.26%	3.00%	46.60%	-28.38%	-1.41%	4.34%	-	-
Horiz. %	121.54%	111.24%	108.00%	73.67%	102.87%	104.34%	100.00%	-
NOSH	119,079	119,164	119,642	83,999	119,380	118,962	118,881	0.11%
YoY %	-0.07%	-0.40%	42.43%	-29.64%	0.35%	0.07%	-	-
Horiz. %	100.17%	100.24%	100.64%	70.66%	100.42%	100.07%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.31%	6.92%	5.70%	0.07%	5.21%	7.71%	7.83%	-
YoY %	34.54%	21.40%	8,042.86%	-98.66%	-32.43%	-1.53%	-	-
Horiz. %	118.90%	88.38%	72.80%	0.89%	66.54%	98.47%	100.00%	-
ROE	18.34%	13.77%	10.80%	-0.23%	12.20%	18.56%	19.51%	-
YoY %	33.19%	27.50%	4,795.65%	-101.89%	-34.27%	-4.87%	-	-
Horiz. %	94.00%	70.58%	55.36%	-1.18%	62.53%	95.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	398.80	371.23	345.53	479.84	464.78	484.92	483.56	-12.02%
YoY %	7.43%	7.44%	-27.99%	3.24%	-4.15%	0.28%	-	-
Horiz. %	82.47%	76.77%	71.46%	99.23%	96.12%	100.28%	100.00%	-
EPS	36.50	25.07	19.00	-0.40	20.50	31.73	32.00	9.14%
YoY %	45.59%	31.95%	4,850.00%	-101.95%	-35.39%	-0.84%	-	-
Horiz. %	114.06%	78.34%	59.38%	-1.25%	64.06%	99.16%	100.00%	-
DPS	9.00	4.00	6.00	0.00	6.00	4.00	6.00	30.94%
YoY %	125.00%	-33.33%	0.00%	0.00%	50.00%	-33.33%	-	-
Horiz. %	150.00%	66.67%	100.00%	0.00%	100.00%	66.67%	100.00%	-
NAPS	1.99	1.82	1.76	1.71	1.68	1.71	1.64	13.72%
YoY %	9.34%	3.41%	2.92%	1.79%	-1.75%	4.27%	-	-
Horiz. %	121.34%	110.98%	107.32%	104.27%	102.44%	104.27%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 83,999
RPS	419.73	390.99	365.38	356.24	490.41	509.87	508.09	-11.92%
YoY %	7.35%	7.01%	2.57%	-27.36%	-3.82%	0.35%	-	-
Horiz. %	82.61%	76.95%	71.91%	70.11%	96.52%	100.35%	100.00%	-
EPS	38.42	26.40	20.09	-0.30	21.63	33.37	33.62	9.27%
YoY %	45.53%	31.41%	6,796.67%	-101.39%	-35.18%	-0.74%	-	-
Horiz. %	114.28%	78.52%	59.76%	-0.89%	64.34%	99.26%	100.00%	-
DPS	9.47	4.21	6.34	0.00	6.33	4.21	6.30	31.12%
YoY %	124.94%	-33.60%	0.00%	0.00%	50.36%	-33.17%	-	-
Horiz. %	150.32%	66.83%	100.63%	0.00%	100.48%	66.83%	100.00%	-
NAPS	2.0944	1.9169	1.8611	1.2695	1.7726	1.798	1.7232	13.84%
YoY %	9.26%	3.00%	46.60%	-28.38%	-1.41%	4.34%	-	-
Horiz. %	121.54%	111.24%	108.00%	73.67%	102.87%	104.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.60	1.31	0.99	0.51	0.61	1.20	1.19	-
P/RPS	0.40	0.35	0.29	0.11	0.13	0.25	0.25	36.68%
YoY %	14.29%	20.69%	163.64%	-15.38%	-48.00%	0.00%	-	-
Horiz. %	160.00%	140.00%	116.00%	44.00%	52.00%	100.00%	100.00%	-
P/EPS	4.38	5.23	5.21	-127.50	2.98	3.78	3.72	11.47%
YoY %	-16.25%	0.38%	104.09%	-4,378.52%	-21.16%	1.61%	-	-
Horiz. %	117.74%	140.59%	140.05%	-3,427.42%	80.11%	101.61%	100.00%	-
EY	22.81	19.13	19.19	-0.78	33.61	26.44	26.89	-10.36%
YoY %	19.24%	-0.31%	2,560.26%	-102.32%	27.12%	-1.67%	-	-
Horiz. %	84.83%	71.14%	71.36%	-2.90%	124.99%	98.33%	100.00%	-
DY	5.63	3.05	6.06	0.00	9.84	3.33	5.04	7.63%
YoY %	84.59%	-49.67%	0.00%	0.00%	195.50%	-33.93%	-	-
Horiz. %	111.71%	60.52%	120.24%	0.00%	195.24%	66.07%	100.00%	-
P/NAPS	0.80	0.72	0.56	0.30	0.36	0.70	0.73	6.27%
YoY %	11.11%	28.57%	86.67%	-16.67%	-48.57%	-4.11%	-	-
Horiz. %	109.59%	98.63%	76.71%	41.10%	49.32%	95.89%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	18/11/09	20/08/09	27/05/09	26/02/09	12/11/08	14/08/08	-
Price	1.76	1.31	1.12	0.90	0.56	0.91	1.38	-
P/RPS	0.44	0.35	0.32	0.19	0.12	0.19	0.29	31.93%
YoY %	25.71%	9.38%	68.42%	58.33%	-36.84%	-34.48%	-	-
Horiz. %	151.72%	120.69%	110.34%	65.52%	41.38%	65.52%	100.00%	-
P/EPS	4.82	5.23	5.89	-225.00	2.73	2.87	4.31	7.71%
YoY %	-7.84%	-11.21%	102.62%	-8,341.76%	-4.88%	-33.41%	-	-
Horiz. %	111.83%	121.35%	136.66%	-5,220.42%	63.34%	66.59%	100.00%	-
EY	20.74	19.13	16.96	-0.44	36.61	34.87	23.19	-7.15%
YoY %	8.42%	12.79%	3,954.55%	-101.20%	4.99%	50.37%	-	-
Horiz. %	89.44%	82.49%	73.13%	-1.90%	157.87%	150.37%	100.00%	-
DY	5.11	3.05	5.36	0.00	10.71	4.40	4.35	11.29%
YoY %	67.54%	-43.10%	0.00%	0.00%	143.41%	1.15%	-	-
Horiz. %	117.47%	70.11%	123.22%	0.00%	246.21%	101.15%	100.00%	-
P/NAPS	0.88	0.72	0.64	0.53	0.33	0.53	0.84	3.14%
YoY %	22.22%	12.50%	20.75%	60.61%	-37.74%	-36.90%	-	-
Horiz. %	104.76%	85.71%	76.19%	63.10%	39.29%	63.10%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos