[ENGTEX] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 21.16%
YoY- 898.94%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 305,212 295,973 288,793 278,123 223,058 146,722 84,453 135.31%
PBT 19,199 17,816 21,590 20,546 17,018 11,211 6,229 111.64%
Tax -4,741 -4,322 -5,494 -5,432 -4,544 -2,878 -1,677 99.80%
NP 14,458 13,494 16,096 15,114 12,474 8,333 4,552 115.92%
-
NP to SH 14,458 13,494 16,096 15,114 12,474 8,333 4,552 115.92%
-
Tax Rate 24.69% 24.26% 25.45% 26.44% 26.70% 25.67% 26.92% -
Total Cost 290,754 282,479 272,697 263,009 210,584 138,389 79,901 136.39%
-
Net Worth 60,058 60,195 60,014 99,912 95,423 33,129 33,032 48.91%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 12,627 12,627 8,414 4,213 - - - -
Div Payout % 87.34% 93.58% 52.28% 27.88% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 60,058 60,195 60,014 99,912 95,423 33,129 33,032 48.91%
NOSH 60,058 60,195 60,014 60,188 60,014 33,129 33,032 48.91%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.74% 4.56% 5.57% 5.43% 5.59% 5.68% 5.39% -
ROE 24.07% 22.42% 26.82% 15.13% 13.07% 25.15% 13.78% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 508.19 491.69 481.20 462.09 371.67 442.88 255.67 58.02%
EPS 24.07 22.42 26.82 25.11 20.78 25.15 13.78 44.98%
DPS 21.00 21.00 14.02 7.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.66 1.59 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 60,188
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 68.85 66.76 65.14 62.74 50.32 33.10 19.05 135.32%
EPS 3.26 3.04 3.63 3.41 2.81 1.88 1.03 115.41%
DPS 2.85 2.85 1.90 0.95 0.00 0.00 0.00 -
NAPS 0.1355 0.1358 0.1354 0.2254 0.2152 0.0747 0.0745 48.94%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.00 2.35 2.58 1.49 0.88 0.92 0.97 -
P/RPS 0.39 0.48 0.54 0.32 0.24 0.21 0.38 1.74%
P/EPS 8.31 10.48 9.62 5.93 4.23 3.66 7.04 11.67%
EY 12.04 9.54 10.40 16.85 23.62 27.34 14.21 -10.45%
DY 10.50 8.94 5.43 4.70 0.00 0.00 0.00 -
P/NAPS 2.00 2.35 2.58 0.90 0.55 0.92 0.97 61.92%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 21/11/03 27/08/03 29/05/03 - - -
Price 2.05 2.23 2.41 2.14 1.08 0.00 0.00 -
P/RPS 0.40 0.45 0.50 0.46 0.29 0.00 0.00 -
P/EPS 8.52 9.95 8.99 8.52 5.20 0.00 0.00 -
EY 11.74 10.05 11.13 11.73 19.25 0.00 0.00 -
DY 10.24 9.42 5.82 3.27 0.00 0.00 0.00 -
P/NAPS 2.05 2.23 2.41 1.29 0.68 0.00 0.00 -

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