[ENGTEX] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 20.77%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,090,375 1,055,287 1,023,228 992,708 920,458 890,880 864,276 16.70%
PBT 71,318 57,682 52,472 51,753 42,023 49,894 54,122 20.13%
Tax -16,349 -16,810 -14,931 -14,072 -11,124 -10,578 -10,403 35.06%
NP 54,969 40,872 37,541 37,681 30,899 39,316 43,719 16.44%
-
NP to SH 51,220 37,309 34,617 35,228 29,170 37,472 40,316 17.25%
-
Tax Rate 22.92% 29.14% 28.46% 27.19% 26.47% 21.20% 19.22% -
Total Cost 1,035,406 1,014,415 985,687 955,027 889,559 851,564 820,557 16.72%
-
Net Worth 186,699 343,070 332,549 323,503 298,925 297,194 292,062 -25.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,267 - - - - 3,770 3,770 -9.08%
Div Payout % 6.38% - - - - 10.06% 9.35% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 186,699 343,070 332,549 323,503 298,925 297,194 292,062 -25.73%
NOSH 186,699 186,451 186,825 188,083 189,193 188,097 188,427 -0.61%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.04% 3.87% 3.67% 3.80% 3.36% 4.41% 5.06% -
ROE 27.43% 10.88% 10.41% 10.89% 9.76% 12.61% 13.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 584.03 565.98 547.69 527.80 486.52 473.63 458.68 17.42%
EPS 27.43 20.01 18.53 18.73 15.42 19.92 21.40 17.94%
DPS 1.75 0.00 0.00 0.00 0.00 2.00 2.00 -8.49%
NAPS 1.00 1.84 1.78 1.72 1.58 1.58 1.55 -25.27%
Adjusted Per Share Value based on latest NOSH - 188,083
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 137.27 132.86 128.82 124.98 115.88 112.16 108.81 16.70%
EPS 6.45 4.70 4.36 4.44 3.67 4.72 5.08 17.20%
DPS 0.41 0.00 0.00 0.00 0.00 0.47 0.47 -8.68%
NAPS 0.235 0.4319 0.4187 0.4073 0.3763 0.3742 0.3677 -25.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.62 1.42 0.95 0.805 0.86 0.90 0.92 -
P/RPS 0.28 0.25 0.17 0.15 0.18 0.19 0.20 25.06%
P/EPS 5.90 7.10 5.13 4.30 5.58 4.52 4.30 23.40%
EY 16.93 14.09 19.50 23.27 17.93 22.14 23.26 -19.03%
DY 1.08 0.00 0.00 0.00 0.00 2.22 2.17 -37.11%
P/NAPS 1.62 0.77 0.53 0.47 0.54 0.57 0.59 95.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 22/08/13 23/05/13 27/02/13 22/11/12 27/08/12 -
Price 1.91 1.69 1.16 0.875 0.90 0.90 0.94 -
P/RPS 0.33 0.30 0.21 0.17 0.18 0.19 0.20 39.50%
P/EPS 6.96 8.45 6.26 4.67 5.84 4.52 4.39 35.85%
EY 14.36 11.84 15.97 21.41 17.13 22.14 22.76 -26.37%
DY 0.92 0.00 0.00 0.00 0.00 2.22 2.13 -42.77%
P/NAPS 1.91 0.92 0.65 0.51 0.57 0.57 0.61 113.58%

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