[ENGTEX] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -7.05%
YoY- 5.26%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,023,228 992,708 920,458 890,880 864,276 805,552 793,591 18.48%
PBT 52,472 51,753 42,023 49,894 54,122 45,216 48,214 5.80%
Tax -14,931 -14,072 -11,124 -10,578 -10,403 -9,507 -10,269 28.37%
NP 37,541 37,681 30,899 39,316 43,719 35,709 37,945 -0.71%
-
NP to SH 34,617 35,228 29,170 37,472 40,316 32,509 34,831 -0.41%
-
Tax Rate 28.46% 27.19% 26.47% 21.20% 19.22% 21.03% 21.30% -
Total Cost 985,687 955,027 889,559 851,564 820,557 769,843 755,646 19.40%
-
Net Worth 332,549 323,503 298,925 297,194 292,062 280,854 273,395 13.96%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 3,770 3,770 3,770 3,770 -
Div Payout % - - - 10.06% 9.35% 11.60% 10.83% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 332,549 323,503 298,925 297,194 292,062 280,854 273,395 13.96%
NOSH 186,825 188,083 189,193 188,097 188,427 188,492 188,548 -0.61%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.67% 3.80% 3.36% 4.41% 5.06% 4.43% 4.78% -
ROE 10.41% 10.89% 9.76% 12.61% 13.80% 11.58% 12.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 547.69 527.80 486.52 473.63 458.68 427.36 420.89 19.21%
EPS 18.53 18.73 15.42 19.92 21.40 17.25 18.47 0.21%
DPS 0.00 0.00 0.00 2.00 2.00 2.00 2.00 -
NAPS 1.78 1.72 1.58 1.58 1.55 1.49 1.45 14.66%
Adjusted Per Share Value based on latest NOSH - 188,097
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 128.82 124.98 115.88 112.16 108.81 101.42 99.91 18.48%
EPS 4.36 4.44 3.67 4.72 5.08 4.09 4.39 -0.45%
DPS 0.00 0.00 0.00 0.47 0.47 0.47 0.47 -
NAPS 0.4187 0.4073 0.3763 0.3742 0.3677 0.3536 0.3442 13.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.95 0.805 0.86 0.90 0.92 0.96 0.95 -
P/RPS 0.17 0.15 0.18 0.19 0.20 0.22 0.23 -18.26%
P/EPS 5.13 4.30 5.58 4.52 4.30 5.57 5.14 -0.12%
EY 19.50 23.27 17.93 22.14 23.26 17.97 19.45 0.17%
DY 0.00 0.00 0.00 2.22 2.17 2.08 2.11 -
P/NAPS 0.53 0.47 0.54 0.57 0.59 0.64 0.66 -13.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 27/02/13 22/11/12 27/08/12 24/05/12 27/02/12 -
Price 1.16 0.875 0.90 0.90 0.94 0.97 0.95 -
P/RPS 0.21 0.17 0.18 0.19 0.20 0.23 0.23 -5.88%
P/EPS 6.26 4.67 5.84 4.52 4.39 5.62 5.14 14.05%
EY 15.97 21.41 17.13 22.14 22.76 17.78 19.45 -12.32%
DY 0.00 0.00 0.00 2.22 2.13 2.06 2.11 -
P/NAPS 0.65 0.51 0.57 0.57 0.61 0.65 0.66 -1.01%

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