[ENG] QoQ TTM Result on 30-Jun-2009 [#2]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 27.04%

YoY- -57.49%

Quarter Report

01FNRPCSL090049a_InterimReportQ209.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	527,651	474,889	453,982	474,130	496,480	554,861	583,060	-6.44%
YoY %	11.11%	4.61%	-4.25%	-4.50%	-10.52%	-4.84%	-	-
Horiz. %	90.50%	81.45%	77.86%	81.32%	85.15%	95.16%	100.00%	-
PBT	69,500	49,183	22,951	24,418	23,633	41,672	59,960	10.35%
YoY %	41.31%	114.30%	-6.01%	3.32%	-43.29%	-30.50%	-	-
Horiz. %	115.91%	82.03%	38.28%	40.72%	39.41%	69.50%	100.00%	-
Tax	-6,990	-4,950	-4,431	-6,255	-8,471	-12,767	-10,404	-23.30%
YoY %	-41.21%	-11.71%	29.16%	26.16%	33.65%	-22.71%	-	-
Horiz. %	67.19%	47.58%	42.59%	60.12%	81.42%	122.71%	100.00%	-
NP	62,510	44,233	18,520	18,163	15,162	28,905	49,556	16.76%
YoY %	41.32%	138.84%	1.97%	19.79%	-47.55%	-41.67%	-	-
Horiz. %	126.14%	89.26%	37.37%	36.65%	30.60%	58.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,713	43,464	18,563	16,818	13,238	24,473	41,028	31.31%
YoY %	41.99%	134.14%	10.38%	27.04%	-45.91%	-40.35%	-	-
Horiz. %	150.42%	105.94%	45.24%	40.99%	32.27%	59.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.06%	10.06%	19.31%	25.62%	35.84%	30.64%	17.35%	-
YoY %	0.00%	-47.90%	-24.63%	-28.52%	16.97%	76.60%	-	-
Horiz. %	57.98%	57.98%	111.30%	147.67%	206.57%	176.60%	100.00%	-
Total Cost	465,141	430,656	435,462	455,967	481,318	525,956	533,504	-8.74%
YoY %	8.01%	-1.10%	-4.50%	-5.27%	-8.49%	-1.41%	-	-
Horiz. %	87.19%	80.72%	81.62%	85.47%	90.22%	98.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	252,158	236,787	215,992	209,916	143,639	195,490	203,709	15.30%
YoY %	6.49%	9.63%	2.89%	46.14%	-26.52%	-4.03%	-	-
Horiz. %	123.78%	116.24%	106.03%	103.05%	70.51%	95.97%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	10,717	10,717	7,069	7,069	7,068	7,068	14,290	-17.46%
YoY %	0.00%	51.61%	0.00%	0.01%	0.00%	-50.54%	-	-
Horiz. %	75.00%	75.00%	49.47%	49.47%	49.46%	49.46%	100.00%	-
Div Payout %	17.37%	24.66%	38.08%	42.03%	53.39%	28.88%	34.83%	-
YoY %	-29.56%	-35.24%	-9.40%	-21.28%	84.87%	-17.08%	-	-
Horiz. %	49.87%	70.80%	109.33%	120.67%	153.29%	82.92%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	252,158	236,787	215,992	209,916	143,639	195,490	203,709	15.30%
YoY %	6.49%	9.63%	2.89%	46.14%	-26.52%	-4.03%	-	-
Horiz. %	123.78%	116.24%	106.03%	103.05%	70.51%	95.97%	100.00%	-
NOSH	119,506	118,988	118,677	119,270	83,999	116,363	119,128	0.21%
YoY %	0.44%	0.26%	-0.50%	41.99%	-27.81%	-2.32%	-	-
Horiz. %	100.32%	99.88%	99.62%	100.12%	70.51%	97.68%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	11.85%	9.31%	4.08%	3.83%	3.05%	5.21%	8.50%	-
YoY %	27.28%	128.19%	6.53%	25.57%	-41.46%	-38.71%	-	-
Horiz. %	139.41%	109.53%	48.00%	45.06%	35.88%	61.29%	100.00%	-
ROE	24.47%	18.36%	8.59%	8.01%	9.22%	12.52%	20.14%	-
YoY %	33.28%	113.74%	7.24%	-13.12%	-26.36%	-37.84%	-	-
Horiz. %	121.50%	91.16%	42.65%	39.77%	45.78%	62.16%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	441.52	399.10	382.53	397.52	591.05	476.83	489.44	-6.64%
YoY %	10.63%	4.33%	-3.77%	-32.74%	23.95%	-2.58%	-	-
Horiz. %	90.21%	81.54%	78.16%	81.22%	120.76%	97.42%	100.00%	-
EPS	51.64	36.53	15.64	14.10	15.76	21.03	34.44	31.03%
YoY %	41.36%	133.57%	10.92%	-10.53%	-25.06%	-38.94%	-	-
Horiz. %	149.94%	106.07%	45.41%	40.94%	45.76%	61.06%	100.00%	-
DPS	9.00	9.01	5.96	5.93	8.41	6.07	12.00	-17.46%
YoY %	-0.11%	51.17%	0.51%	-29.49%	38.55%	-49.42%	-	-
Horiz. %	75.00%	75.08%	49.67%	49.42%	70.08%	50.58%	100.00%	-
NAPS	2.11	1.99	1.82	1.76	1.71	1.68	1.71	15.05%
YoY %	6.03%	9.34%	3.41%	2.92%	1.79%	-1.75%	-	-
Horiz. %	123.39%	116.37%	106.43%	102.92%	100.00%	98.25%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,270
RPS	466.36	419.73	401.25	419.05	438.81	490.41	515.33	-6.44%
YoY %	11.11%	4.61%	-4.25%	-4.50%	-10.52%	-4.84%	-	-
Horiz. %	90.50%	81.45%	77.86%	81.32%	85.15%	95.16%	100.00%	-
EPS	54.54	38.42	16.41	14.86	11.70	21.63	36.26	31.31%
YoY %	41.96%	134.13%	10.43%	27.01%	-45.91%	-40.35%	-	-
Horiz. %	150.41%	105.96%	45.26%	40.98%	32.27%	59.65%	100.00%	-
DPS	9.47	9.47	6.25	6.25	6.25	6.25	12.63	-17.48%
YoY %	0.00%	51.52%	0.00%	0.00%	0.00%	-50.51%	-	-
Horiz. %	74.98%	74.98%	49.49%	49.49%	49.49%	49.49%	100.00%	-
NAPS	2.2287	2.0928	1.909	1.8553	1.2695	1.7278	1.8005	15.29%
YoY %	6.49%	9.63%	2.89%	46.14%	-26.53%	-4.04%	-	-
Horiz. %	123.78%	116.23%	106.03%	103.04%	70.51%	95.96%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	2.68	1.60	1.31	0.99	0.51	0.61	1.20	-
P/RPS	0.61	0.40	0.34	0.25	0.09	0.13	0.25	81.34%
YoY %	52.50%	17.65%	36.00%	177.78%	-30.77%	-48.00%	-	-
Horiz. %	244.00%	160.00%	136.00%	100.00%	36.00%	52.00%	100.00%	-
P/EPS	5.19	4.38	8.38	7.02	3.24	2.90	3.48	30.56%
YoY %	18.49%	-47.73%	19.37%	116.67%	11.72%	-16.67%	-	-
Horiz. %	149.14%	125.86%	240.80%	201.72%	93.10%	83.33%	100.00%	-
EY	19.27	22.83	11.94	14.24	30.90	34.48	28.70	-23.34%
YoY %	-15.59%	91.21%	-16.15%	-53.92%	-10.38%	20.14%	-	-
Horiz. %	67.14%	79.55%	41.60%	49.62%	107.67%	120.14%	100.00%	-
DY	3.36	5.63	4.55	5.99	16.50	9.96	10.00	-51.70%
YoY %	-40.32%	23.74%	-24.04%	-63.70%	65.66%	-0.40%	-	-
Horiz. %	33.60%	56.30%	45.50%	59.90%	165.00%	99.60%	100.00%	-
P/NAPS	1.27	0.80	0.72	0.56	0.30	0.36	0.70	48.80%
YoY %	58.75%	11.11%	28.57%	86.67%	-16.67%	-48.57%	-	-
Horiz. %	181.43%	114.29%	102.86%	80.00%	42.86%	51.43%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	25/05/10	23/02/10	18/11/09	20/08/09	27/05/09	26/02/09	12/11/08	-
Price	2.25	1.76	1.31	1.12	0.90	0.56	0.91	-
P/RPS	0.51	0.44	0.34	0.28	0.15	0.12	0.19	93.25%
YoY %	15.91%	29.41%	21.43%	86.67%	25.00%	-36.84%	-	-
Horiz. %	268.42%	231.58%	178.95%	147.37%	78.95%	63.16%	100.00%	-
P/EPS	4.36	4.82	8.38	7.94	5.71	2.66	2.64	39.76%
YoY %	-9.54%	-42.48%	5.54%	39.05%	114.66%	0.76%	-	-
Horiz. %	165.15%	182.58%	317.42%	300.76%	216.29%	100.76%	100.00%	-
EY	22.95	20.75	11.94	12.59	17.51	37.56	37.85	-28.38%
YoY %	10.60%	73.79%	-5.16%	-28.10%	-53.38%	-0.77%	-	-
Horiz. %	60.63%	54.82%	31.55%	33.26%	46.26%	99.23%	100.00%	-
DY	4.00	5.12	4.55	5.29	9.35	10.85	13.19	-54.89%
YoY %	-21.88%	12.53%	-13.99%	-43.42%	-13.82%	-17.74%	-	-
Horiz. %	30.33%	38.82%	34.50%	40.11%	70.89%	82.26%	100.00%	-
P/NAPS	1.07	0.88	0.72	0.64	0.53	0.33	0.53	59.80%
YoY %	21.59%	22.22%	12.50%	20.75%	60.61%	-37.74%	-	-
Horiz. %	201.89%	166.04%	135.85%	120.75%	100.00%	62.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos