[ENGTEX] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 37.29%
YoY- 75.59%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,171,593 1,133,241 1,081,264 1,090,375 1,055,287 1,023,228 992,708 11.66%
PBT 71,619 67,415 66,197 71,318 57,682 52,472 51,753 24.15%
Tax -16,869 -15,598 -15,033 -16,349 -16,810 -14,931 -14,072 12.83%
NP 54,750 51,817 51,164 54,969 40,872 37,541 37,681 28.25%
-
NP to SH 51,924 48,473 47,734 51,220 37,309 34,617 35,228 29.48%
-
Tax Rate 23.55% 23.14% 22.71% 22.92% 29.14% 28.46% 27.19% -
Total Cost 1,116,843 1,081,424 1,030,100 1,035,406 1,014,415 985,687 955,027 10.98%
-
Net Worth 391,937 391,131 374,587 186,699 343,070 332,549 323,503 13.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,267 3,267 3,267 3,267 - - - -
Div Payout % 6.29% 6.74% 6.84% 6.38% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 391,937 391,131 374,587 186,699 343,070 332,549 323,503 13.63%
NOSH 195,968 195,565 187,293 186,699 186,451 186,825 188,083 2.77%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.67% 4.57% 4.73% 5.04% 3.87% 3.67% 3.80% -
ROE 13.25% 12.39% 12.74% 27.43% 10.88% 10.41% 10.89% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 597.85 579.47 577.31 584.03 565.98 547.69 527.80 8.65%
EPS 26.50 24.79 25.49 27.43 20.01 18.53 18.73 26.00%
DPS 1.67 1.67 1.75 1.75 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 1.00 1.84 1.78 1.72 10.56%
Adjusted Per Share Value based on latest NOSH - 186,699
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 264.28 255.63 243.90 245.96 238.04 230.81 223.93 11.66%
EPS 11.71 10.93 10.77 11.55 8.42 7.81 7.95 29.42%
DPS 0.74 0.74 0.74 0.74 0.00 0.00 0.00 -
NAPS 0.8841 0.8823 0.845 0.4211 0.7739 0.7501 0.7297 13.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.03 1.85 1.89 1.62 1.42 0.95 0.805 -
P/RPS 0.34 0.32 0.33 0.28 0.25 0.17 0.15 72.46%
P/EPS 7.66 7.46 7.42 5.90 7.10 5.13 4.30 46.89%
EY 13.05 13.40 13.48 16.93 14.09 19.50 23.27 -31.97%
DY 0.82 0.90 0.93 1.08 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 0.95 1.62 0.77 0.53 0.47 67.54%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 21/08/14 15/05/14 26/02/14 27/11/13 22/08/13 23/05/13 -
Price 1.92 1.94 1.93 1.91 1.69 1.16 0.875 -
P/RPS 0.32 0.33 0.33 0.33 0.30 0.21 0.17 52.39%
P/EPS 7.25 7.83 7.57 6.96 8.45 6.26 4.67 34.03%
EY 13.80 12.78 13.21 14.36 11.84 15.97 21.41 -25.36%
DY 0.87 0.86 0.91 0.92 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 0.97 1.91 0.92 0.65 0.51 52.39%

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