[ENGTEX] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.67%
YoY- -8.62%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 920,458 890,880 864,276 805,552 793,591 750,247 711,253 18.66%
PBT 42,023 49,894 54,122 45,216 48,214 48,834 44,590 -3.85%
Tax -11,124 -10,578 -10,403 -9,507 -10,269 -10,340 -10,394 4.60%
NP 30,899 39,316 43,719 35,709 37,945 38,494 34,196 -6.50%
-
NP to SH 29,170 37,472 40,316 32,509 34,831 35,599 32,949 -7.76%
-
Tax Rate 26.47% 21.20% 19.22% 21.03% 21.30% 21.17% 23.31% -
Total Cost 889,559 851,564 820,557 769,843 755,646 711,753 677,057 19.85%
-
Net Worth 298,925 297,194 292,062 280,854 273,395 266,260 258,139 10.22%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 3,770 3,770 3,770 3,770 2,891 2,891 -
Div Payout % - 10.06% 9.35% 11.60% 10.83% 8.12% 8.78% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 298,925 297,194 292,062 280,854 273,395 266,260 258,139 10.22%
NOSH 189,193 188,097 188,427 188,492 188,548 188,837 189,808 -0.21%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.36% 4.41% 5.06% 4.43% 4.78% 5.13% 4.81% -
ROE 9.76% 12.61% 13.80% 11.58% 12.74% 13.37% 12.76% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 486.52 473.63 458.68 427.36 420.89 397.30 374.72 18.91%
EPS 15.42 19.92 21.40 17.25 18.47 18.85 17.36 -7.56%
DPS 0.00 2.00 2.00 2.00 2.00 1.53 1.52 -
NAPS 1.58 1.58 1.55 1.49 1.45 1.41 1.36 10.46%
Adjusted Per Share Value based on latest NOSH - 188,492
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 207.63 200.96 194.96 181.71 179.01 169.23 160.44 18.66%
EPS 6.58 8.45 9.09 7.33 7.86 8.03 7.43 -7.74%
DPS 0.00 0.85 0.85 0.85 0.85 0.65 0.65 -
NAPS 0.6743 0.6704 0.6588 0.6335 0.6167 0.6006 0.5823 10.22%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.86 0.90 0.92 0.96 0.95 0.90 0.875 -
P/RPS 0.18 0.19 0.20 0.22 0.23 0.23 0.23 -15.01%
P/EPS 5.58 4.52 4.30 5.57 5.14 4.77 5.04 6.98%
EY 17.93 22.14 23.26 17.97 19.45 20.95 19.84 -6.49%
DY 0.00 2.22 2.17 2.08 2.11 1.70 1.74 -
P/NAPS 0.54 0.57 0.59 0.64 0.66 0.64 0.64 -10.66%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 27/08/12 24/05/12 27/02/12 24/11/11 19/08/11 -
Price 0.90 0.90 0.94 0.97 0.95 0.86 0.865 -
P/RPS 0.18 0.19 0.20 0.23 0.23 0.22 0.23 -15.01%
P/EPS 5.84 4.52 4.39 5.62 5.14 4.56 4.98 11.15%
EY 17.13 22.14 22.76 17.78 19.45 21.92 20.07 -9.97%
DY 0.00 2.22 2.13 2.06 2.11 1.78 1.76 -
P/NAPS 0.57 0.57 0.61 0.65 0.66 0.61 0.64 -7.39%

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