[ENGTEX] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -16.17%
YoY- 61.93%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 338,817 320,245 305,212 295,973 288,793 278,123 223,058 32.03%
PBT 20,037 20,684 19,199 17,816 21,590 20,546 17,018 11.46%
Tax -5,018 -5,038 -4,741 -4,322 -5,494 -5,432 -4,544 6.81%
NP 15,019 15,646 14,458 13,494 16,096 15,114 12,474 13.13%
-
NP to SH 15,019 15,646 14,458 13,494 16,096 15,114 12,474 13.13%
-
Tax Rate 25.04% 24.36% 24.69% 24.26% 25.45% 26.44% 26.70% -
Total Cost 323,798 304,599 290,754 282,479 272,697 263,009 210,584 33.11%
-
Net Worth 135,760 127,166 60,058 60,195 60,014 99,912 95,423 26.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,213 8,414 12,627 12,627 8,414 4,213 - -
Div Payout % 28.06% 53.78% 87.34% 93.58% 52.28% 27.88% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 135,760 127,166 60,058 60,195 60,014 99,912 95,423 26.41%
NOSH 82,780 63,583 60,058 60,195 60,014 60,188 60,014 23.83%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.43% 4.89% 4.74% 4.56% 5.57% 5.43% 5.59% -
ROE 11.06% 12.30% 24.07% 22.42% 26.82% 15.13% 13.07% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 409.30 503.66 508.19 491.69 481.20 462.09 371.67 6.62%
EPS 18.14 24.61 24.07 22.42 26.82 25.11 20.78 -8.63%
DPS 5.09 13.23 21.00 21.00 14.02 7.00 0.00 -
NAPS 1.64 2.00 1.00 1.00 1.00 1.66 1.59 2.07%
Adjusted Per Share Value based on latest NOSH - 60,195
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 76.43 72.24 68.85 66.76 65.14 62.74 50.32 32.03%
EPS 3.39 3.53 3.26 3.04 3.63 3.41 2.81 13.28%
DPS 0.95 1.90 2.85 2.85 1.90 0.95 0.00 -
NAPS 0.3062 0.2869 0.1355 0.1358 0.1354 0.2254 0.2152 26.42%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.69 1.60 2.00 2.35 2.58 1.49 0.88 -
P/RPS 0.41 0.32 0.39 0.48 0.54 0.32 0.24 42.76%
P/EPS 9.31 6.50 8.31 10.48 9.62 5.93 4.23 68.95%
EY 10.74 15.38 12.04 9.54 10.40 16.85 23.62 -40.78%
DY 3.01 8.27 10.50 8.94 5.43 4.70 0.00 -
P/NAPS 1.03 0.80 2.00 2.35 2.58 0.90 0.55 51.75%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 25/08/04 28/05/04 25/02/04 21/11/03 27/08/03 29/05/03 -
Price 1.86 1.50 2.05 2.23 2.41 2.14 1.08 -
P/RPS 0.45 0.30 0.40 0.45 0.50 0.46 0.29 33.92%
P/EPS 10.25 6.10 8.52 9.95 8.99 8.52 5.20 57.01%
EY 9.75 16.40 11.74 10.05 11.13 11.73 19.25 -36.38%
DY 2.74 8.82 10.24 9.42 5.82 3.27 0.00 -
P/NAPS 1.13 0.75 2.05 2.23 2.41 1.29 0.68 40.16%

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