[ENGTEX] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -6.81%
YoY- 35.5%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,178,342 1,171,593 1,133,241 1,081,264 1,090,375 1,055,287 1,023,228 9.83%
PBT 64,169 71,619 67,415 66,197 71,318 57,682 52,472 14.31%
Tax -18,261 -16,869 -15,598 -15,033 -16,349 -16,810 -14,931 14.32%
NP 45,908 54,750 51,817 51,164 54,969 40,872 37,541 14.31%
-
NP to SH 43,630 51,924 48,473 47,734 51,220 37,309 34,617 16.63%
-
Tax Rate 28.46% 23.55% 23.14% 22.71% 22.92% 29.14% 28.46% -
Total Cost 1,132,434 1,116,843 1,081,424 1,030,100 1,035,406 1,014,415 985,687 9.66%
-
Net Worth 444,039 391,937 391,131 374,587 186,699 343,070 332,549 21.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,960 3,267 3,267 3,267 3,267 - - -
Div Payout % 6.78% 6.29% 6.74% 6.84% 6.38% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 444,039 391,937 391,131 374,587 186,699 343,070 332,549 21.19%
NOSH 296,026 195,968 195,565 187,293 186,699 186,451 186,825 35.79%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.90% 4.67% 4.57% 4.73% 5.04% 3.87% 3.67% -
ROE 9.83% 13.25% 12.39% 12.74% 27.43% 10.88% 10.41% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 398.05 597.85 579.47 577.31 584.03 565.98 547.69 -19.11%
EPS 14.74 26.50 24.79 25.49 27.43 20.01 18.53 -14.11%
DPS 1.00 1.67 1.67 1.75 1.75 0.00 0.00 -
NAPS 1.50 2.00 2.00 2.00 1.00 1.84 1.78 -10.75%
Adjusted Per Share Value based on latest NOSH - 187,293
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 265.80 264.28 255.63 243.90 245.96 238.04 230.81 9.83%
EPS 9.84 11.71 10.93 10.77 11.55 8.42 7.81 16.60%
DPS 0.67 0.74 0.74 0.74 0.74 0.00 0.00 -
NAPS 1.0016 0.8841 0.8823 0.845 0.4211 0.7739 0.7501 21.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.11 2.03 1.85 1.89 1.62 1.42 0.95 -
P/RPS 0.28 0.34 0.32 0.33 0.28 0.25 0.17 39.34%
P/EPS 7.53 7.66 7.46 7.42 5.90 7.10 5.13 29.06%
EY 13.28 13.05 13.40 13.48 16.93 14.09 19.50 -22.53%
DY 0.90 0.82 0.90 0.93 1.08 0.00 0.00 -
P/NAPS 0.74 1.02 0.93 0.95 1.62 0.77 0.53 24.84%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 21/08/14 15/05/14 26/02/14 27/11/13 22/08/13 -
Price 1.09 1.92 1.94 1.93 1.91 1.69 1.16 -
P/RPS 0.27 0.32 0.33 0.33 0.33 0.30 0.21 18.18%
P/EPS 7.40 7.25 7.83 7.57 6.96 8.45 6.26 11.76%
EY 13.52 13.80 12.78 13.21 14.36 11.84 15.97 -10.48%
DY 0.92 0.87 0.86 0.91 0.92 0.00 0.00 -
P/NAPS 0.73 0.96 0.97 0.97 1.91 0.92 0.65 8.02%

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