[ENGTEX] QoQ TTM Result on 30-Sep-2017 [#3]

Stock

[ENGTEX] ENGTEX GROUP BHD

Announcement Date

23-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -1.17%

YoY- 16.99%

Quarter Report

Qtrly_Announcement-ENGTEX20170930-(Q3 2017).pdf

Latest QR

Upcoming QR

ENGTEX's Result

ENGTEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	1,154,205	1,152,800	1,108,418	1,062,741	1,054,333	1,066,726	1,074,316	4.91%
YoY %	0.12%	4.00%	4.30%	0.80%	-1.16%	-0.71%	-	-
Horiz. %	107.44%	107.31%	103.17%	98.92%	98.14%	99.29%	100.00%	-
PBT	59,322	70,962	81,581	81,966	82,484	90,452	86,945	-22.55%
YoY %	-16.40%	-13.02%	-0.47%	-0.63%	-8.81%	4.03%	-	-
Horiz. %	68.23%	81.62%	93.83%	94.27%	94.87%	104.03%	100.00%	-
Tax	-19,332	-23,356	-25,629	-24,386	-24,244	-25,722	-25,398	-16.67%
YoY %	17.23%	8.87%	-5.10%	-0.59%	5.75%	-1.28%	-	-
Horiz. %	76.12%	91.96%	100.91%	96.02%	95.46%	101.28%	100.00%	-
NP	39,990	47,606	55,952	57,580	58,240	64,730	61,547	-25.04%
YoY %	-16.00%	-14.92%	-2.83%	-1.13%	-10.03%	5.17%	-	-
Horiz. %	64.97%	77.35%	90.91%	93.55%	94.63%	105.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,116	46,437	54,447	56,046	56,710	62,430	59,190	-24.18%
YoY %	-15.77%	-14.71%	-2.85%	-1.17%	-9.16%	5.47%	-	-
Horiz. %	66.09%	78.45%	91.99%	94.69%	95.81%	105.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.59%	32.91%	31.42%	29.75%	29.39%	28.44%	29.21%	-
YoY %	-0.97%	4.74%	5.61%	1.22%	3.34%	-2.64%	-	-
Horiz. %	111.57%	112.67%	107.57%	101.85%	100.62%	97.36%	100.00%	-
Total Cost	1,114,215	1,105,194	1,052,466	1,005,161	996,093	1,001,996	1,012,769	6.58%
YoY %	0.82%	5.01%	4.71%	0.91%	-0.59%	-1.06%	-	-
Horiz. %	110.02%	109.13%	103.92%	99.25%	98.35%	98.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	703,038	704,877	665,860	609,040	579,545	555,501	546,993	18.26%
YoY %	-0.26%	5.86%	9.33%	5.09%	4.33%	1.56%	-	-
Horiz. %	128.53%	128.86%	121.73%	111.34%	105.95%	101.56%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	5,916	5,916	5,916	5,843	3,107	2,330	2,330	86.43%
YoY %	0.00%	0.00%	1.25%	88.06%	33.35%	0.00%	-	-
Horiz. %	253.91%	253.91%	253.91%	250.77%	133.35%	100.00%	100.00%	-
Div Payout %	15.12%	12.74%	10.87%	10.43%	5.48%	3.73%	3.94%	-
YoY %	18.68%	17.20%	4.22%	90.33%	46.92%	-5.33%	-	-
Horiz. %	383.76%	323.35%	275.89%	264.72%	139.09%	94.67%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	703,038	704,877	665,860	609,040	579,545	555,501	546,993	18.26%
YoY %	-0.26%	5.86%	9.33%	5.09%	4.33%	1.56%	-	-
Horiz. %	128.53%	128.86%	121.73%	111.34%	105.95%	101.56%	100.00%	-
NOSH	443,319	443,319	443,319	443,319	366,869	315,626	310,791	26.79%
YoY %	0.00%	0.00%	0.00%	20.84%	16.24%	1.56%	-	-
Horiz. %	142.64%	142.64%	142.64%	142.64%	118.04%	101.56%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	3.46%	4.13%	5.05%	5.42%	5.52%	6.07%	5.73%	-
YoY %	-16.22%	-18.22%	-6.83%	-1.81%	-9.06%	5.93%	-	-
Horiz. %	60.38%	72.08%	88.13%	94.59%	96.34%	105.93%	100.00%	-
ROE	5.56%	6.59%	8.18%	9.20%	9.79%	11.24%	10.82%	-
YoY %	-15.63%	-19.44%	-11.09%	-6.03%	-12.90%	3.88%	-	-
Horiz. %	51.39%	60.91%	75.60%	85.03%	90.48%	103.88%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	262.68	260.04	261.35	291.41	309.27	337.97	345.67	-16.76%
YoY %	1.02%	-0.50%	-10.32%	-5.77%	-8.49%	-2.23%	-	-
Horiz. %	75.99%	75.23%	75.61%	84.30%	89.47%	97.77%	100.00%	-
EPS	8.90	10.47	12.84	15.37	16.63	19.78	19.04	-39.85%
YoY %	-15.00%	-18.46%	-16.46%	-7.58%	-15.93%	3.89%	-	-
Horiz. %	46.74%	54.99%	67.44%	80.72%	87.34%	103.89%	100.00%	-
DPS	1.35	1.33	1.39	1.60	0.91	0.74	0.75	48.13%
YoY %	1.50%	-4.32%	-13.13%	75.82%	22.97%	-1.33%	-	-
Horiz. %	180.00%	177.33%	185.33%	213.33%	121.33%	98.67%	100.00%	-
NAPS	1.60	1.59	1.57	1.67	1.70	1.76	1.76	-6.17%
YoY %	0.63%	1.27%	-5.99%	-1.76%	-3.41%	0.00%	-	-
Horiz. %	90.91%	90.34%	89.20%	94.89%	96.59%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 443,319
RPS	260.36	260.04	250.03	239.72	237.83	240.62	242.33	4.91%
YoY %	0.12%	4.00%	4.30%	0.79%	-1.16%	-0.71%	-	-
Horiz. %	107.44%	107.31%	103.18%	98.92%	98.14%	99.29%	100.00%	-
EPS	8.82	10.47	12.28	12.64	12.79	14.08	13.35	-24.20%
YoY %	-15.76%	-14.74%	-2.85%	-1.17%	-9.16%	5.47%	-	-
Horiz. %	66.07%	78.43%	91.99%	94.68%	95.81%	105.47%	100.00%	-
DPS	1.33	1.33	1.33	1.32	0.70	0.53	0.53	84.97%
YoY %	0.00%	0.00%	0.76%	88.57%	32.08%	0.00%	-	-
Horiz. %	250.94%	250.94%	250.94%	249.06%	132.08%	100.00%	100.00%	-
NAPS	1.5859	1.59	1.502	1.3738	1.3073	1.2531	1.2339	18.26%
YoY %	-0.26%	5.86%	9.33%	5.09%	4.33%	1.56%	-	-
Horiz. %	128.53%	128.86%	121.73%	111.34%	105.95%	101.56%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.04	1.02	1.10	1.13	1.32	1.28	1.21	-
P/RPS	0.40	0.39	0.42	0.39	0.43	0.38	0.35	9.33%
YoY %	2.56%	-7.14%	7.69%	-9.30%	13.16%	8.57%	-	-
Horiz. %	114.29%	111.43%	120.00%	111.43%	122.86%	108.57%	100.00%	-
P/EPS	11.68	9.74	8.57	7.35	7.94	6.47	6.35	50.29%
YoY %	19.92%	13.65%	16.60%	-7.43%	22.72%	1.89%	-	-
Horiz. %	183.94%	153.39%	134.96%	115.75%	125.04%	101.89%	100.00%	-
EY	8.56	10.27	11.67	13.60	12.60	15.45	15.74	-33.44%
YoY %	-16.65%	-12.00%	-14.19%	7.94%	-18.45%	-1.84%	-	-
Horiz. %	54.38%	65.25%	74.14%	86.40%	80.05%	98.16%	100.00%	-
DY	1.29	1.31	1.27	1.42	0.69	0.58	0.62	63.19%
YoY %	-1.53%	3.15%	-10.56%	105.80%	18.97%	-6.45%	-	-
Horiz. %	208.06%	211.29%	204.84%	229.03%	111.29%	93.55%	100.00%	-
P/NAPS	0.65	0.64	0.70	0.68	0.78	0.73	0.69	-3.91%
YoY %	1.56%	-8.57%	2.94%	-12.82%	6.85%	5.80%	-	-
Horiz. %	94.20%	92.75%	101.45%	98.55%	113.04%	105.80%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	24/05/18	27/02/18	23/11/17	23/08/17	31/05/17	23/02/17	-
Price	1.01	1.15	1.11	1.15	1.26	1.34	1.26	-
P/RPS	0.38	0.44	0.42	0.39	0.41	0.40	0.36	3.68%
YoY %	-13.64%	4.76%	7.69%	-4.88%	2.50%	11.11%	-	-
Horiz. %	105.56%	122.22%	116.67%	108.33%	113.89%	111.11%	100.00%	-
P/EPS	11.35	10.98	8.65	7.48	7.57	6.77	6.62	43.39%
YoY %	3.37%	26.94%	15.64%	-1.19%	11.82%	2.27%	-	-
Horiz. %	171.45%	165.86%	130.66%	112.99%	114.35%	102.27%	100.00%	-
EY	8.81	9.11	11.57	13.36	13.20	14.76	15.12	-30.30%
YoY %	-3.29%	-21.26%	-13.40%	1.21%	-10.57%	-2.38%	-	-
Horiz. %	58.27%	60.25%	76.52%	88.36%	87.30%	97.62%	100.00%	-
DY	1.33	1.16	1.26	1.39	0.72	0.55	0.60	70.25%
YoY %	14.66%	-7.94%	-9.35%	93.06%	30.91%	-8.33%	-	-
Horiz. %	221.67%	193.33%	210.00%	231.67%	120.00%	91.67%	100.00%	-
P/NAPS	0.63	0.72	0.71	0.69	0.74	0.76	0.72	-8.53%
YoY %	-12.50%	1.41%	2.90%	-6.76%	-2.63%	5.56%	-	-
Horiz. %	87.50%	100.00%	98.61%	95.83%	102.78%	105.56%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos