[ENGTEX] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
22-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 48.48%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 176,200 85,575 295,973 226,524 151,928 76,336 146,722 12.99%
PBT 14,066 7,190 17,815 16,607 11,197 5,807 11,208 16.36%
Tax -3,620 -2,085 -4,321 -4,292 -2,903 -1,666 -2,741 20.39%
NP 10,446 5,105 13,494 12,315 8,294 4,141 8,467 15.04%
-
NP to SH 10,446 5,105 13,494 12,315 8,294 4,141 8,467 15.04%
-
Tax Rate 25.74% 29.00% 24.25% 25.84% 25.93% 28.69% 24.46% -
Total Cost 165,754 80,470 282,479 214,209 143,634 72,195 138,255 12.86%
-
Net Worth 123,621 107,505 102,763 100,322 99,768 95,423 50,406 81.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,326 - 4,206 - - - 2,306 52.16%
Div Payout % 41.42% - 31.17% - - - 27.24% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 123,621 107,505 102,763 100,322 99,768 95,423 50,406 81.96%
NOSH 61,810 60,058 60,095 60,073 60,101 60,014 32,945 52.17%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.93% 5.97% 4.56% 5.44% 5.46% 5.42% 5.77% -
ROE 8.45% 4.75% 13.13% 12.28% 8.31% 4.34% 16.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 285.06 142.49 492.50 377.08 252.79 127.20 445.35 -25.74%
EPS 16.90 8.50 17.60 20.50 13.80 6.90 25.70 -24.39%
DPS 7.00 0.00 7.00 0.00 0.00 0.00 7.00 0.00%
NAPS 2.00 1.79 1.71 1.67 1.66 1.59 1.53 19.57%
Adjusted Per Share Value based on latest NOSH - 60,014
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.18 10.77 37.26 28.52 19.13 9.61 18.47 12.99%
EPS 1.32 0.64 1.70 1.55 1.04 0.52 1.07 15.04%
DPS 0.54 0.00 0.53 0.00 0.00 0.00 0.29 51.41%
NAPS 0.1556 0.1353 0.1294 0.1263 0.1256 0.1201 0.0635 81.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.60 2.00 2.35 2.58 1.49 0.88 0.92 -
P/RPS 0.56 1.40 0.48 0.68 0.59 0.69 0.21 92.41%
P/EPS 9.47 23.53 10.47 12.59 10.80 12.75 3.58 91.38%
EY 10.56 4.25 9.55 7.95 9.26 7.84 27.93 -47.74%
DY 4.38 0.00 2.98 0.00 0.00 0.00 7.61 -30.83%
P/NAPS 0.80 1.12 1.37 1.54 0.90 0.55 0.60 21.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 25/02/04 21/11/03 27/08/03 29/05/03 24/02/03 -
Price 1.50 2.05 2.23 2.41 2.14 1.08 0.88 -
P/RPS 0.53 1.44 0.45 0.64 0.85 0.85 0.20 91.61%
P/EPS 8.88 24.12 9.93 11.76 15.51 15.65 3.42 89.02%
EY 11.27 4.15 10.07 8.51 6.45 6.39 29.20 -47.02%
DY 4.67 0.00 3.14 0.00 0.00 0.00 7.95 -29.88%
P/NAPS 0.75 1.15 1.30 1.44 1.29 0.68 0.58 18.71%

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