[ENGTEX] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 9.57%
YoY- 59.37%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 269,368 176,200 85,575 295,973 226,524 151,928 76,336 131.24%
PBT 18,829 14,066 7,190 17,815 16,607 11,197 5,807 118.60%
Tax -4,989 -3,620 -2,085 -4,321 -4,292 -2,903 -1,666 107.34%
NP 13,840 10,446 5,105 13,494 12,315 8,294 4,141 123.04%
-
NP to SH 13,840 10,446 5,105 13,494 12,315 8,294 4,141 123.04%
-
Tax Rate 26.50% 25.74% 29.00% 24.25% 25.84% 25.93% 28.69% -
Total Cost 255,528 165,754 80,470 282,479 214,209 143,634 72,195 131.71%
-
Net Worth 130,445 123,621 107,505 102,763 100,322 99,768 95,423 23.10%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,567 4,326 - 4,206 - - - -
Div Payout % 40.23% 41.42% - 31.17% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 130,445 123,621 107,505 102,763 100,322 99,768 95,423 23.10%
NOSH 79,540 61,810 60,058 60,095 60,073 60,101 60,014 20.59%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.14% 5.93% 5.97% 4.56% 5.44% 5.46% 5.42% -
ROE 10.61% 8.45% 4.75% 13.13% 12.28% 8.31% 4.34% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 338.66 285.06 142.49 492.50 377.08 252.79 127.20 91.75%
EPS 17.40 16.90 8.50 17.60 20.50 13.80 6.90 84.95%
DPS 7.00 7.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.64 2.00 1.79 1.71 1.67 1.66 1.59 2.07%
Adjusted Per Share Value based on latest NOSH - 60,195
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.66 39.68 19.27 66.65 51.01 34.21 17.19 131.25%
EPS 3.12 2.35 1.15 3.04 2.77 1.87 0.93 123.60%
DPS 1.25 0.97 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.2937 0.2784 0.2421 0.2314 0.2259 0.2247 0.2149 23.08%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.69 1.60 2.00 2.35 2.58 1.49 0.88 -
P/RPS 0.50 0.56 1.40 0.48 0.68 0.59 0.69 -19.27%
P/EPS 9.71 9.47 23.53 10.47 12.59 10.80 12.75 -16.56%
EY 10.30 10.56 4.25 9.55 7.95 9.26 7.84 19.89%
DY 4.14 4.38 0.00 2.98 0.00 0.00 0.00 -
P/NAPS 1.03 0.80 1.12 1.37 1.54 0.90 0.55 51.75%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 25/08/04 28/05/04 25/02/04 21/11/03 27/08/03 29/05/03 -
Price 1.86 1.50 2.05 2.23 2.41 2.14 1.08 -
P/RPS 0.55 0.53 1.44 0.45 0.64 0.85 0.85 -25.13%
P/EPS 10.69 8.88 24.12 9.93 11.76 15.51 15.65 -22.38%
EY 9.35 11.27 4.15 10.07 8.51 6.45 6.39 28.79%
DY 3.76 4.67 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 1.13 0.75 1.15 1.30 1.44 1.29 0.68 40.16%

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