[ENGTEX] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
22-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6.5%
YoY- 253.6%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 320,245 305,212 295,973 288,793 278,123 223,058 146,722 68.34%
PBT 20,684 19,199 17,816 21,590 20,546 17,018 11,211 50.48%
Tax -5,038 -4,741 -4,322 -5,494 -5,432 -4,544 -2,878 45.29%
NP 15,646 14,458 13,494 16,096 15,114 12,474 8,333 52.25%
-
NP to SH 15,646 14,458 13,494 16,096 15,114 12,474 8,333 52.25%
-
Tax Rate 24.36% 24.69% 24.26% 25.45% 26.44% 26.70% 25.67% -
Total Cost 304,599 290,754 282,479 272,697 263,009 210,584 138,389 69.28%
-
Net Worth 127,166 60,058 60,195 60,014 99,912 95,423 33,129 145.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 8,414 12,627 12,627 8,414 4,213 - - -
Div Payout % 53.78% 87.34% 93.58% 52.28% 27.88% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 127,166 60,058 60,195 60,014 99,912 95,423 33,129 145.35%
NOSH 63,583 60,058 60,195 60,014 60,188 60,014 33,129 54.49%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.89% 4.74% 4.56% 5.57% 5.43% 5.59% 5.68% -
ROE 12.30% 24.07% 22.42% 26.82% 15.13% 13.07% 25.15% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 503.66 508.19 491.69 481.20 462.09 371.67 442.88 8.96%
EPS 24.61 24.07 22.42 26.82 25.11 20.78 25.15 -1.43%
DPS 13.23 21.00 21.00 14.02 7.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.00 1.66 1.59 1.00 58.80%
Adjusted Per Share Value based on latest NOSH - 60,014
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.32 38.43 37.26 36.36 35.01 28.08 18.47 68.36%
EPS 1.97 1.82 1.70 2.03 1.90 1.57 1.05 52.17%
DPS 1.06 1.59 1.59 1.06 0.53 0.00 0.00 -
NAPS 0.1601 0.0756 0.0758 0.0756 0.1258 0.1201 0.0417 145.39%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.60 2.00 2.35 2.58 1.49 0.88 0.92 -
P/RPS 0.32 0.39 0.48 0.54 0.32 0.24 0.21 32.45%
P/EPS 6.50 8.31 10.48 9.62 5.93 4.23 3.66 46.70%
EY 15.38 12.04 9.54 10.40 16.85 23.62 27.34 -31.87%
DY 8.27 10.50 8.94 5.43 4.70 0.00 0.00 -
P/NAPS 0.80 2.00 2.35 2.58 0.90 0.55 0.92 -8.90%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 25/02/04 21/11/03 27/08/03 29/05/03 - -
Price 1.50 2.05 2.23 2.41 2.14 1.08 0.00 -
P/RPS 0.30 0.40 0.45 0.50 0.46 0.29 0.00 -
P/EPS 6.10 8.52 9.95 8.99 8.52 5.20 0.00 -
EY 16.40 11.74 10.05 11.13 11.73 19.25 0.00 -
DY 8.82 10.24 9.42 5.82 3.27 0.00 0.00 -
P/NAPS 0.75 2.05 2.23 2.41 1.29 0.68 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