[ENGTEX] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.14%
YoY- 15.91%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 352,322 338,817 320,245 305,212 295,973 288,793 278,123 16.99%
PBT 23,345 20,037 20,684 19,199 17,816 21,590 20,546 8.84%
Tax -6,345 -5,018 -5,038 -4,741 -4,322 -5,494 -5,432 10.86%
NP 17,000 15,019 15,646 14,458 13,494 16,096 15,114 8.11%
-
NP to SH 17,000 15,019 15,646 14,458 13,494 16,096 15,114 8.11%
-
Tax Rate 27.18% 25.04% 24.36% 24.69% 24.26% 25.45% 26.44% -
Total Cost 335,322 323,798 304,599 290,754 282,479 272,697 263,009 17.49%
-
Net Worth 136,776 135,760 127,166 60,058 60,195 60,014 99,912 23.17%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 136,776 135,760 127,166 60,058 60,195 60,014 99,912 23.17%
NOSH 82,894 82,780 63,583 60,058 60,195 60,014 60,188 23.66%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.83% 4.43% 4.89% 4.74% 4.56% 5.57% 5.43% -
ROE 12.43% 11.06% 12.30% 24.07% 22.42% 26.82% 15.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 425.02 409.30 503.66 508.19 491.69 481.20 462.09 -5.39%
EPS 20.51 18.14 24.61 24.07 22.42 26.82 25.11 -12.56%
DPS 0.00 5.09 13.23 21.00 21.00 14.02 7.00 -
NAPS 1.65 1.64 2.00 1.00 1.00 1.00 1.66 -0.40%
Adjusted Per Share Value based on latest NOSH - 60,058
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 44.36 42.66 40.32 38.43 37.26 36.36 35.01 17.00%
EPS 2.14 1.89 1.97 1.82 1.70 2.03 1.90 8.21%
DPS 0.00 0.53 1.06 1.59 1.59 1.06 0.53 -
NAPS 0.1722 0.1709 0.1601 0.0756 0.0758 0.0756 0.1258 23.16%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.90 1.69 1.60 2.00 2.35 2.58 1.49 -
P/RPS 0.45 0.41 0.32 0.39 0.48 0.54 0.32 25.38%
P/EPS 9.26 9.31 6.50 8.31 10.48 9.62 5.93 34.41%
EY 10.79 10.74 15.38 12.04 9.54 10.40 16.85 -25.60%
DY 0.00 3.01 8.27 10.50 8.94 5.43 4.70 -
P/NAPS 1.15 1.03 0.80 2.00 2.35 2.58 0.90 17.66%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 24/11/04 25/08/04 28/05/04 25/02/04 21/11/03 27/08/03 -
Price 1.90 1.86 1.50 2.05 2.23 2.41 2.14 -
P/RPS 0.45 0.45 0.30 0.40 0.45 0.50 0.46 -1.44%
P/EPS 9.26 10.25 6.10 8.52 9.95 8.99 8.52 5.68%
EY 10.79 9.75 16.40 11.74 10.05 11.13 11.73 -5.39%
DY 0.00 2.74 8.82 10.24 9.42 5.82 3.27 -
P/NAPS 1.15 1.13 0.75 2.05 2.23 2.41 1.29 -7.34%

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