[ENGTEX] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 37.08%
YoY- 26.84%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 591,570 260,293 1,090,375 812,176 548,704 269,404 920,458 -25.58%
PBT 36,523 15,022 71,318 55,898 40,426 20,143 42,023 -8.95%
Tax -9,294 -3,680 -16,349 -14,117 -10,045 -4,996 -11,124 -11.32%
NP 27,229 11,342 54,969 41,781 30,381 15,147 30,899 -8.10%
-
NP to SH 25,314 10,451 51,220 38,465 28,061 13,937 29,170 -9.04%
-
Tax Rate 25.45% 24.50% 22.92% 25.25% 24.85% 24.80% 26.47% -
Total Cost 564,341 248,951 1,035,406 770,395 518,323 254,257 889,559 -26.22%
-
Net Worth 404,334 374,587 237,558 344,406 333,657 323,503 310,739 19.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 8,859 3,273 - - - - -
Div Payout % - 84.77% 6.39% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 404,334 374,587 237,558 344,406 333,657 323,503 310,739 19.24%
NOSH 191,627 187,293 187,054 187,177 187,448 188,083 188,326 1.16%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.60% 4.36% 5.04% 5.14% 5.54% 5.62% 3.36% -
ROE 6.26% 2.79% 21.56% 11.17% 8.41% 4.31% 9.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 308.71 138.98 582.92 433.91 292.72 143.24 488.76 -26.44%
EPS 13.21 5.58 17.91 20.55 14.97 7.41 15.49 -10.09%
DPS 0.00 4.73 1.75 0.00 0.00 0.00 0.00 -
NAPS 2.11 2.00 1.27 1.84 1.78 1.72 1.65 17.86%
Adjusted Per Share Value based on latest NOSH - 186,451
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 133.44 58.71 245.96 183.20 123.77 60.77 207.63 -25.58%
EPS 5.71 2.36 11.55 8.68 6.33 3.14 6.58 -9.04%
DPS 0.00 2.00 0.74 0.00 0.00 0.00 0.00 -
NAPS 0.9121 0.845 0.5359 0.7769 0.7526 0.7297 0.7009 19.25%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.85 1.89 1.62 1.42 0.95 0.805 0.86 -
P/RPS 0.60 1.36 0.28 0.33 0.32 0.56 0.18 123.63%
P/EPS 14.00 33.87 5.92 6.91 6.35 10.86 5.55 85.62%
EY 7.14 2.95 16.90 14.47 15.76 9.20 18.01 -46.12%
DY 0.00 2.50 1.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.95 1.28 0.77 0.53 0.47 0.52 42.14%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 15/05/14 26/02/14 27/11/13 22/08/13 23/05/13 27/02/13 -
Price 1.94 1.93 1.91 1.69 1.16 0.875 0.90 -
P/RPS 0.63 1.39 0.33 0.39 0.40 0.61 0.18 131.05%
P/EPS 14.69 34.59 6.98 8.22 7.75 11.81 5.81 85.90%
EY 6.81 2.89 14.34 12.16 12.91 8.47 17.21 -46.19%
DY 0.00 2.45 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 1.50 0.92 0.65 0.51 0.55 41.04%

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