[ENGTEX] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[ENGTEX] ENGTEX GROUP BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -2.85%

YoY- -8.01%

Quarter Report

Qtrly_Announcement-ENGTEX20171231 -_(Q4 2017).pdf

Latest QR

Upcoming QR

ENGTEX's Result

ENGTEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,209,235	1,154,205	1,152,800	1,108,418	1,062,741	1,054,333	1,066,726	8.71%
YoY %	4.77%	0.12%	4.00%	4.30%	0.80%	-1.16%	-	-
Horiz. %	113.36%	108.20%	108.07%	103.91%	99.63%	98.84%	100.00%	-
PBT	49,402	59,322	70,962	81,581	81,966	82,484	90,452	-33.15%
YoY %	-16.72%	-16.40%	-13.02%	-0.47%	-0.63%	-8.81%	-	-
Horiz. %	54.62%	65.58%	78.45%	90.19%	90.62%	91.19%	100.00%	-
Tax	-17,401	-19,332	-23,356	-25,629	-24,386	-24,244	-25,722	-22.91%
YoY %	9.99%	17.23%	8.87%	-5.10%	-0.59%	5.75%	-	-
Horiz. %	67.65%	75.16%	90.80%	99.64%	94.81%	94.25%	100.00%	-
NP	32,001	39,990	47,606	55,952	57,580	58,240	64,730	-37.45%
YoY %	-19.98%	-16.00%	-14.92%	-2.83%	-1.13%	-10.03%	-	-
Horiz. %	49.44%	61.78%	73.55%	86.44%	88.95%	89.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,301	39,116	46,437	54,447	56,046	56,710	62,430	-36.86%
YoY %	-19.98%	-15.77%	-14.71%	-2.85%	-1.17%	-9.16%	-	-
Horiz. %	50.14%	62.66%	74.38%	87.21%	89.77%	90.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.22%	32.59%	32.91%	31.42%	29.75%	29.39%	28.44%	-
YoY %	8.07%	-0.97%	4.74%	5.61%	1.22%	3.34%	-	-
Horiz. %	123.84%	114.59%	115.72%	110.48%	104.61%	103.34%	100.00%	-
Total Cost	1,177,234	1,114,215	1,105,194	1,052,466	1,005,161	996,093	1,001,996	11.33%
YoY %	5.66%	0.82%	5.01%	4.71%	0.91%	-0.59%	-	-
Horiz. %	117.49%	111.20%	110.30%	105.04%	100.32%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	709,310	703,038	704,877	665,860	609,040	579,545	555,501	17.68%
YoY %	0.89%	-0.26%	5.86%	9.33%	5.09%	4.33%	-	-
Horiz. %	127.69%	126.56%	126.89%	119.87%	109.64%	104.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	3,180	5,916	5,916	5,916	5,843	3,107	2,330	23.01%
YoY %	-46.25%	0.00%	0.00%	1.25%	88.06%	33.35%	-	-
Horiz. %	136.48%	253.91%	253.91%	253.91%	250.77%	133.35%	100.00%	-
Div Payout %	10.16%	15.12%	12.74%	10.87%	10.43%	5.48%	3.73%	-
YoY %	-32.80%	18.68%	17.20%	4.22%	90.33%	46.92%	-	-
Horiz. %	272.39%	405.36%	341.55%	291.42%	279.62%	146.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	709,310	703,038	704,877	665,860	609,040	579,545	555,501	17.68%
YoY %	0.89%	-0.26%	5.86%	9.33%	5.09%	4.33%	-	-
Horiz. %	127.69%	126.56%	126.89%	119.87%	109.64%	104.33%	100.00%	-
NOSH	443,319	443,319	443,319	443,319	443,319	366,869	315,626	25.39%
YoY %	0.00%	0.00%	0.00%	0.00%	20.84%	16.24%	-	-
Horiz. %	140.46%	140.46%	140.46%	140.46%	140.46%	116.24%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	2.65%	3.46%	4.13%	5.05%	5.42%	5.52%	6.07%	-
YoY %	-23.41%	-16.22%	-18.22%	-6.83%	-1.81%	-9.06%	-	-
Horiz. %	43.66%	57.00%	68.04%	83.20%	89.29%	90.94%	100.00%	-
ROE	4.41%	5.56%	6.59%	8.18%	9.20%	9.79%	11.24%	-
YoY %	-20.68%	-15.63%	-19.44%	-11.09%	-6.03%	-12.90%	-	-
Horiz. %	39.23%	49.47%	58.63%	72.78%	81.85%	87.10%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	272.77	262.68	260.04	261.35	291.41	309.27	337.97	-13.30%
YoY %	3.84%	1.02%	-0.50%	-10.32%	-5.77%	-8.49%	-	-
Horiz. %	80.71%	77.72%	76.94%	77.33%	86.22%	91.51%	100.00%	-
EPS	7.06	8.90	10.47	12.84	15.37	16.63	19.78	-49.65%
YoY %	-20.67%	-15.00%	-18.46%	-16.46%	-7.58%	-15.93%	-	-
Horiz. %	35.69%	44.99%	52.93%	64.91%	77.70%	84.07%	100.00%	-
DPS	0.72	1.35	1.33	1.39	1.60	0.91	0.74	-1.80%
YoY %	-46.67%	1.50%	-4.32%	-13.13%	75.82%	22.97%	-	-
Horiz. %	97.30%	182.43%	179.73%	187.84%	216.22%	122.97%	100.00%	-
NAPS	1.60	1.60	1.59	1.57	1.67	1.70	1.76	-6.15%
YoY %	0.00%	0.63%	1.27%	-5.99%	-1.76%	-3.41%	-	-
Horiz. %	90.91%	90.91%	90.34%	89.20%	94.89%	96.59%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 443,319
RPS	152.24	145.31	145.13	139.55	133.80	132.74	134.30	8.70%
YoY %	4.77%	0.12%	4.00%	4.30%	0.80%	-1.16%	-	-
Horiz. %	113.36%	108.20%	108.06%	103.91%	99.63%	98.84%	100.00%	-
EPS	3.94	4.92	5.85	6.85	7.06	7.14	7.86	-36.87%
YoY %	-19.92%	-15.90%	-14.60%	-2.97%	-1.12%	-9.16%	-	-
Horiz. %	50.13%	62.60%	74.43%	87.15%	89.82%	90.84%	100.00%	-
DPS	0.40	0.74	0.74	0.74	0.74	0.39	0.29	23.88%
YoY %	-45.95%	0.00%	0.00%	0.00%	89.74%	34.48%	-	-
Horiz. %	137.93%	255.17%	255.17%	255.17%	255.17%	134.48%	100.00%	-
NAPS	0.893	0.8851	0.8874	0.8383	0.7668	0.7296	0.6994	17.67%
YoY %	0.89%	-0.26%	5.86%	9.32%	5.10%	4.32%	-	-
Horiz. %	127.68%	126.55%	126.88%	119.86%	109.64%	104.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.00	1.04	1.02	1.10	1.13	1.32	1.28	-
P/RPS	0.37	0.40	0.39	0.42	0.39	0.43	0.38	-1.76%
YoY %	-7.50%	2.56%	-7.14%	7.69%	-9.30%	13.16%	-	-
Horiz. %	97.37%	105.26%	102.63%	110.53%	102.63%	113.16%	100.00%	-
P/EPS	14.16	11.68	9.74	8.57	7.35	7.94	6.47	68.48%
YoY %	21.23%	19.92%	13.65%	16.60%	-7.43%	22.72%	-	-
Horiz. %	218.86%	180.53%	150.54%	132.46%	113.60%	122.72%	100.00%	-
EY	7.06	8.56	10.27	11.67	13.60	12.60	15.45	-40.64%
YoY %	-17.52%	-16.65%	-12.00%	-14.19%	7.94%	-18.45%	-	-
Horiz. %	45.70%	55.40%	66.47%	75.53%	88.03%	81.55%	100.00%	-
DY	0.72	1.29	1.31	1.27	1.42	0.69	0.58	15.49%
YoY %	-44.19%	-1.53%	3.15%	-10.56%	105.80%	18.97%	-	-
Horiz. %	124.14%	222.41%	225.86%	218.97%	244.83%	118.97%	100.00%	-
P/NAPS	0.63	0.65	0.64	0.70	0.68	0.78	0.73	-9.34%
YoY %	-3.08%	1.56%	-8.57%	2.94%	-12.82%	6.85%	-	-
Horiz. %	86.30%	89.04%	87.67%	95.89%	93.15%	106.85%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/18	30/08/18	24/05/18	27/02/18	23/11/17	23/08/17	31/05/17	-
Price	0.935	1.01	1.15	1.11	1.15	1.26	1.34	-
P/RPS	0.34	0.38	0.44	0.42	0.39	0.41	0.40	-10.25%
YoY %	-10.53%	-13.64%	4.76%	7.69%	-4.88%	2.50%	-	-
Horiz. %	85.00%	95.00%	110.00%	105.00%	97.50%	102.50%	100.00%	-
P/EPS	13.24	11.35	10.98	8.65	7.48	7.57	6.77	56.32%
YoY %	16.65%	3.37%	26.94%	15.64%	-1.19%	11.82%	-	-
Horiz. %	195.57%	167.65%	162.19%	127.77%	110.49%	111.82%	100.00%	-
EY	7.55	8.81	9.11	11.57	13.36	13.20	14.76	-36.01%
YoY %	-14.30%	-3.29%	-21.26%	-13.40%	1.21%	-10.57%	-	-
Horiz. %	51.15%	59.69%	61.72%	78.39%	90.51%	89.43%	100.00%	-
DY	0.77	1.33	1.16	1.26	1.39	0.72	0.55	25.12%
YoY %	-42.11%	14.66%	-7.94%	-9.35%	93.06%	30.91%	-	-
Horiz. %	140.00%	241.82%	210.91%	229.09%	252.73%	130.91%	100.00%	-
P/NAPS	0.58	0.63	0.72	0.71	0.69	0.74	0.76	-16.47%
YoY %	-7.94%	-12.50%	1.41%	2.90%	-6.76%	-2.63%	-	-
Horiz. %	76.32%	82.89%	94.74%	93.42%	90.79%	97.37%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos