[ENGTEX] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 30.06%
YoY- 42.14%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 680,090 659,742 654,361 618,976 599,769 594,613 622,142 6.09%
PBT 44,981 38,979 43,239 38,555 30,291 26,352 20,300 69.71%
Tax -9,451 -8,349 -8,775 -7,853 -6,287 -5,140 -3,758 84.62%
NP 35,530 30,630 34,464 30,702 24,004 21,212 16,542 66.23%
-
NP to SH 34,178 29,118 32,769 29,617 22,771 20,400 14,991 72.96%
-
Tax Rate 21.01% 21.42% 20.29% 20.37% 20.76% 19.51% 18.51% -
Total Cost 644,560 629,112 619,897 588,274 575,765 573,401 605,600 4.23%
-
Net Worth 192,791 244,155 241,327 233,308 226,381 221,721 210,830 -5.77%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 2,891 1,968 1,968 1,968 1,968 1,462 1,462 57.34%
Div Payout % 8.46% 6.76% 6.01% 6.65% 8.64% 7.17% 9.76% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 192,791 244,155 241,327 233,308 226,381 221,721 210,830 -5.77%
NOSH 192,791 193,774 196,201 196,057 196,853 196,213 195,213 -0.82%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.22% 4.64% 5.27% 4.96% 4.00% 3.57% 2.66% -
ROE 17.73% 11.93% 13.58% 12.69% 10.06% 9.20% 7.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 352.76 340.47 333.52 315.71 304.68 303.04 318.70 6.98%
EPS 17.73 15.03 16.70 15.11 11.57 10.40 7.68 74.40%
DPS 1.50 1.00 1.00 1.00 1.00 0.75 0.75 58.53%
NAPS 1.00 1.26 1.23 1.19 1.15 1.13 1.08 -4.98%
Adjusted Per Share Value based on latest NOSH - 196,057
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 85.62 83.06 82.38 77.93 75.51 74.86 78.33 6.09%
EPS 4.30 3.67 4.13 3.73 2.87 2.57 1.89 72.72%
DPS 0.36 0.25 0.25 0.25 0.25 0.18 0.18 58.53%
NAPS 0.2427 0.3074 0.3038 0.2937 0.285 0.2791 0.2654 -5.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.88 0.94 1.01 1.05 1.09 0.92 0.94 -
P/RPS 0.25 0.28 0.30 0.33 0.36 0.30 0.29 -9.39%
P/EPS 4.96 6.26 6.05 6.95 9.42 8.85 12.24 -45.14%
EY 20.15 15.99 16.54 14.39 10.61 11.30 8.17 82.24%
DY 1.70 1.06 0.99 0.95 0.92 0.82 0.80 65.06%
P/NAPS 0.88 0.75 0.82 0.88 0.95 0.81 0.87 0.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 25/08/10 27/05/10 24/02/10 24/11/09 21/08/09 -
Price 0.91 0.94 0.98 0.98 0.97 1.18 0.90 -
P/RPS 0.26 0.28 0.29 0.31 0.32 0.39 0.28 -4.80%
P/EPS 5.13 6.26 5.87 6.49 8.39 11.35 11.72 -42.26%
EY 19.48 15.99 17.04 15.41 11.93 8.81 8.53 73.15%
DY 1.65 1.06 1.02 1.02 1.03 0.64 0.83 57.90%
P/NAPS 0.91 0.75 0.80 0.82 0.84 1.04 0.83 6.30%

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