[ENGTEX] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.38%
YoY- -22.76%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 920,458 677,347 445,934 197,154 793,591 580,058 375,249 81.38%
PBT 42,023 40,239 29,977 10,413 48,214 38,559 24,069 44.75%
Tax -11,124 -8,431 -6,238 -2,048 -10,269 -8,122 -6,104 48.92%
NP 30,899 31,808 23,739 8,365 37,945 30,437 17,965 43.31%
-
NP to SH 29,170 30,326 22,614 7,879 34,831 27,685 17,129 42.37%
-
Tax Rate 26.47% 20.95% 20.81% 19.67% 21.30% 21.06% 25.36% -
Total Cost 889,559 645,539 422,195 188,789 755,646 549,621 357,284 83.19%
-
Net Worth 310,739 297,609 292,097 280,854 275,081 268,472 259,414 12.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 3,794 - - -
Div Payout % - - - - 10.89% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 310,739 297,609 292,097 280,854 275,081 268,472 259,414 12.72%
NOSH 188,326 188,360 188,450 188,492 189,711 190,405 190,746 -0.84%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.36% 4.70% 5.32% 4.24% 4.78% 5.25% 4.79% -
ROE 9.39% 10.19% 7.74% 2.81% 12.66% 10.31% 6.60% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 488.76 359.60 236.63 104.59 418.32 304.64 196.73 82.93%
EPS 15.49 16.10 12.00 4.18 18.36 14.54 8.98 43.59%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.65 1.58 1.55 1.49 1.45 1.41 1.36 13.68%
Adjusted Per Share Value based on latest NOSH - 188,492
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 207.63 152.79 100.59 44.47 179.01 130.84 84.65 81.38%
EPS 6.58 6.84 5.10 1.78 7.86 6.24 3.86 42.47%
DPS 0.00 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.7009 0.6713 0.6589 0.6335 0.6205 0.6056 0.5852 12.71%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.86 0.90 0.92 0.96 0.95 0.90 0.875 -
P/RPS 0.18 0.25 0.39 0.92 0.23 0.30 0.44 -44.74%
P/EPS 5.55 5.59 7.67 22.97 5.17 6.19 9.74 -31.15%
EY 18.01 17.89 13.04 4.35 19.33 16.16 10.26 45.26%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.52 0.57 0.59 0.64 0.66 0.64 0.64 -12.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 27/08/12 24/05/12 27/02/12 24/11/11 19/08/11 -
Price 0.90 0.90 0.94 0.97 0.95 0.86 0.865 -
P/RPS 0.18 0.25 0.40 0.93 0.23 0.28 0.44 -44.74%
P/EPS 5.81 5.59 7.83 23.21 5.17 5.91 9.63 -28.49%
EY 17.21 17.89 12.77 4.31 19.33 16.91 10.38 39.86%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.55 0.57 0.61 0.65 0.66 0.61 0.64 -9.56%

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