[ENGTEX] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -52.22%
YoY- 76.89%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,090,375 812,176 548,704 269,404 920,458 677,347 445,934 81.20%
PBT 71,318 55,898 40,426 20,143 42,023 40,239 29,977 77.93%
Tax -16,349 -14,117 -10,045 -4,996 -11,124 -8,431 -6,238 89.75%
NP 54,969 41,781 30,381 15,147 30,899 31,808 23,739 74.75%
-
NP to SH 51,220 38,465 28,061 13,937 29,170 30,326 22,614 72.21%
-
Tax Rate 22.92% 25.25% 24.85% 24.80% 26.47% 20.95% 20.81% -
Total Cost 1,035,406 770,395 518,323 254,257 889,559 645,539 422,195 81.56%
-
Net Worth 237,558 344,406 333,657 323,503 310,739 297,609 292,097 -12.83%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,273 - - - - - - -
Div Payout % 6.39% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 237,558 344,406 333,657 323,503 310,739 297,609 292,097 -12.83%
NOSH 187,054 187,177 187,448 188,083 188,326 188,360 188,450 -0.49%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.04% 5.14% 5.54% 5.62% 3.36% 4.70% 5.32% -
ROE 21.56% 11.17% 8.41% 4.31% 9.39% 10.19% 7.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 582.92 433.91 292.72 143.24 488.76 359.60 236.63 82.10%
EPS 17.91 20.55 14.97 7.41 15.49 16.10 12.00 30.50%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.84 1.78 1.72 1.65 1.58 1.55 -12.40%
Adjusted Per Share Value based on latest NOSH - 188,083
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 245.96 183.20 123.77 60.77 207.63 152.79 100.59 81.20%
EPS 11.55 8.68 6.33 3.14 6.58 6.84 5.10 72.19%
DPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5359 0.7769 0.7526 0.7297 0.7009 0.6713 0.6589 -12.83%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.62 1.42 0.95 0.805 0.86 0.90 0.92 -
P/RPS 0.28 0.33 0.32 0.56 0.18 0.25 0.39 -19.77%
P/EPS 5.92 6.91 6.35 10.86 5.55 5.59 7.67 -15.81%
EY 16.90 14.47 15.76 9.20 18.01 17.89 13.04 18.81%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.77 0.53 0.47 0.52 0.57 0.59 67.35%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 22/08/13 23/05/13 27/02/13 22/11/12 27/08/12 -
Price 1.91 1.69 1.16 0.875 0.90 0.90 0.94 -
P/RPS 0.33 0.39 0.40 0.61 0.18 0.25 0.40 -12.00%
P/EPS 6.98 8.22 7.75 11.81 5.81 5.59 7.83 -7.35%
EY 14.34 12.16 12.91 8.47 17.21 17.89 12.77 8.01%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.92 0.65 0.51 0.55 0.57 0.61 81.88%

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