[ENGTEX] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.04%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 864,276 805,552 793,591 750,247 711,253 714,738 680,090 17.34%
PBT 54,122 45,216 48,214 48,834 44,590 46,840 44,981 13.13%
Tax -10,403 -9,507 -10,269 -10,340 -10,394 -9,816 -9,451 6.61%
NP 43,719 35,709 37,945 38,494 34,196 37,024 35,530 14.84%
-
NP to SH 40,316 32,509 34,831 35,599 32,949 35,576 34,178 11.65%
-
Tax Rate 19.22% 21.03% 21.30% 21.17% 23.31% 20.96% 21.01% -
Total Cost 820,557 769,843 755,646 711,753 677,057 677,714 644,560 17.47%
-
Net Worth 292,062 280,854 273,395 266,260 258,139 256,460 192,791 31.93%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,770 3,770 3,770 2,891 2,891 2,891 2,891 19.38%
Div Payout % 9.35% 11.60% 10.83% 8.12% 8.78% 8.13% 8.46% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 292,062 280,854 273,395 266,260 258,139 256,460 192,791 31.93%
NOSH 188,427 188,492 188,548 188,837 189,808 191,388 192,791 -1.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.06% 4.43% 4.78% 5.13% 4.81% 5.18% 5.22% -
ROE 13.80% 11.58% 12.74% 13.37% 12.76% 13.87% 17.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 458.68 427.36 420.89 397.30 374.72 373.45 352.76 19.14%
EPS 21.40 17.25 18.47 18.85 17.36 18.59 17.73 13.37%
DPS 2.00 2.00 2.00 1.53 1.52 1.51 1.50 21.16%
NAPS 1.55 1.49 1.45 1.41 1.36 1.34 1.00 33.96%
Adjusted Per Share Value based on latest NOSH - 188,837
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 194.96 181.71 179.01 169.23 160.44 161.22 153.41 17.34%
EPS 9.09 7.33 7.86 8.03 7.43 8.02 7.71 11.61%
DPS 0.85 0.85 0.85 0.65 0.65 0.65 0.65 19.60%
NAPS 0.6588 0.6335 0.6167 0.6006 0.5823 0.5785 0.4349 31.93%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.92 0.96 0.95 0.90 0.875 0.86 0.88 -
P/RPS 0.20 0.22 0.23 0.23 0.23 0.23 0.25 -13.83%
P/EPS 4.30 5.57 5.14 4.77 5.04 4.63 4.96 -9.08%
EY 23.26 17.97 19.45 20.95 19.84 21.61 20.15 10.05%
DY 2.17 2.08 2.11 1.70 1.74 1.76 1.70 17.68%
P/NAPS 0.59 0.64 0.66 0.64 0.64 0.64 0.88 -23.41%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 27/02/12 24/11/11 19/08/11 25/05/11 25/02/11 -
Price 0.94 0.97 0.95 0.86 0.865 0.88 0.91 -
P/RPS 0.20 0.23 0.23 0.22 0.23 0.24 0.26 -16.06%
P/EPS 4.39 5.62 5.14 4.56 4.98 4.73 5.13 -9.87%
EY 22.76 17.78 19.45 21.92 20.07 21.12 19.48 10.94%
DY 2.13 2.06 2.11 1.78 1.76 1.72 1.65 18.57%
P/NAPS 0.61 0.65 0.66 0.61 0.64 0.66 0.91 -23.42%

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