[ENG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -35.09%

YoY- -44.37%

Quarter Report

ETHB-Quarterly results-31Dec2006.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	453,595	415,054	400,608	380,978	370,172	352,294	346,964	19.54%
YoY %	9.29%	3.61%	5.15%	2.92%	5.07%	1.54%	-	-
Horiz. %	130.73%	119.62%	115.46%	109.80%	106.69%	101.54%	100.00%	-
PBT	-341	-6,130	10,556	23,899	37,473	45,357	48,654	-
YoY %	94.44%	-158.07%	-55.83%	-36.22%	-17.38%	-6.78%	-	-
Horiz. %	-0.70%	-12.60%	21.70%	49.12%	77.02%	93.22%	100.00%	-
Tax	5,115	6,423	2,766	-2,195	-3,970	-6,093	-6,031	-
YoY %	-20.36%	132.21%	226.01%	44.71%	34.84%	-1.03%	-	-
Horiz. %	-84.81%	-106.50%	-45.86%	36.40%	65.83%	101.03%	100.00%	-
NP	4,774	293	13,322	21,704	33,503	39,264	42,623	-76.73%
YoY %	1,529.35%	-97.80%	-38.62%	-35.22%	-14.67%	-7.88%	-	-
Horiz. %	11.20%	0.69%	31.26%	50.92%	78.60%	92.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,217	-485	10,234	17,150	26,423	29,795	32,068	-78.37%
YoY %	763.30%	-104.74%	-40.33%	-35.09%	-11.32%	-7.09%	-	-
Horiz. %	10.03%	-1.51%	31.91%	53.48%	82.40%	92.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-26.20%	9.18%	10.59%	13.43%	12.40%	-
YoY %	-	-	-385.40%	-13.31%	-21.15%	8.31%	-	-
Horiz. %	-	-	-211.29%	74.03%	85.40%	108.31%	100.00%	-
Total Cost	448,821	414,761	387,286	359,274	336,669	313,030	304,341	29.53%
YoY %	8.21%	7.09%	7.80%	6.71%	7.55%	2.86%	-	-
Horiz. %	147.47%	136.28%	127.25%	118.05%	110.62%	102.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	173,353	163,240	166,110	185,546	174,344	173,778	181,823	-3.12%
YoY %	6.20%	-1.73%	-10.48%	6.43%	0.33%	-4.42%	-	-
Horiz. %	95.34%	89.78%	91.36%	102.05%	95.89%	95.58%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	7,573	7,573	11,144	11,144	15,323	15,323	17,591	-42.95%
YoY %	0.00%	-32.04%	0.00%	-27.27%	0.00%	-12.89%	-	-
Horiz. %	43.05%	43.05%	63.35%	63.35%	87.11%	87.11%	100.00%	-
Div Payout %	235.42%	0.00%	108.89%	64.98%	57.99%	51.43%	54.86%	-
YoY %	0.00%	0.00%	67.57%	12.05%	12.76%	-6.25%	-	-
Horiz. %	429.13%	0.00%	198.49%	118.45%	105.71%	93.75%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	173,353	163,240	166,110	185,546	174,344	173,778	181,823	-3.12%
YoY %	6.20%	-1.73%	-10.48%	6.43%	0.33%	-4.42%	-	-
Horiz. %	95.34%	89.78%	91.36%	102.05%	95.89%	95.58%	100.00%	-
NOSH	120,384	119,153	112,999	126,222	117,799	119,026	118,838	0.86%
YoY %	1.03%	5.45%	-10.48%	7.15%	-1.03%	0.16%	-	-
Horiz. %	101.30%	100.27%	95.09%	106.21%	99.13%	100.16%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	1.05%	0.07%	3.33%	5.70%	9.05%	11.15%	12.28%	-
YoY %	1,400.00%	-97.90%	-41.58%	-37.02%	-18.83%	-9.20%	-	-
Horiz. %	8.55%	0.57%	27.12%	46.42%	73.70%	90.80%	100.00%	-
ROE	1.86%	-0.30%	6.16%	9.24%	15.16%	17.15%	17.64%	-
YoY %	720.00%	-104.87%	-33.33%	-39.05%	-11.60%	-2.78%	-	-
Horiz. %	10.54%	-1.70%	34.92%	52.38%	85.94%	97.22%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	376.79	348.33	354.52	301.83	314.24	295.98	291.96	18.51%
YoY %	8.17%	-1.75%	17.46%	-3.95%	6.17%	1.38%	-	-
Horiz. %	129.06%	119.31%	121.43%	103.38%	107.63%	101.38%	100.00%	-
EPS	2.67	-0.41	9.06	13.59	22.43	25.03	26.98	-78.57%
YoY %	751.22%	-104.53%	-33.33%	-39.41%	-10.39%	-7.23%	-	-
Horiz. %	9.90%	-1.52%	33.58%	50.37%	83.14%	92.77%	100.00%	-
DPS	6.29	6.36	9.86	8.83	13.00	13.00	15.00	-43.94%
YoY %	-1.10%	-35.50%	11.66%	-32.08%	0.00%	-13.33%	-	-
Horiz. %	41.93%	42.40%	65.73%	58.87%	86.67%	86.67%	100.00%	-
NAPS	1.44	1.37	1.47	1.47	1.48	1.46	1.53	-3.95%
YoY %	5.11%	-6.80%	0.00%	-0.68%	1.37%	-4.58%	-	-
Horiz. %	94.12%	89.54%	96.08%	96.08%	96.73%	95.42%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 126,222
RPS	400.90	366.84	354.07	336.72	327.17	311.37	306.66	19.54%
YoY %	9.28%	3.61%	5.15%	2.92%	5.07%	1.54%	-	-
Horiz. %	130.73%	119.62%	115.46%	109.80%	106.69%	101.54%	100.00%	-
EPS	2.84	-0.43	9.05	15.16	23.35	26.33	28.34	-78.39%
YoY %	760.47%	-104.75%	-40.30%	-35.07%	-11.32%	-7.09%	-	-
Horiz. %	10.02%	-1.52%	31.93%	53.49%	82.39%	92.91%	100.00%	-
DPS	6.69	6.69	9.85	9.85	13.54	13.54	15.55	-42.98%
YoY %	0.00%	-32.08%	0.00%	-27.25%	0.00%	-12.93%	-	-
Horiz. %	43.02%	43.02%	63.34%	63.34%	87.07%	87.07%	100.00%	-
NAPS	1.5322	1.4428	1.4681	1.6399	1.5409	1.5359	1.607	-3.12%
YoY %	6.20%	-1.72%	-10.48%	6.42%	0.33%	-4.42%	-	-
Horiz. %	95.35%	89.78%	91.36%	102.05%	95.89%	95.58%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.31	1.71	1.85	2.04	1.96	2.18	2.50	-
P/RPS	0.35	0.49	0.52	0.68	0.62	0.74	0.86	-45.05%
YoY %	-28.57%	-5.77%	-23.53%	9.68%	-16.22%	-13.95%	-	-
Horiz. %	40.70%	56.98%	60.47%	79.07%	72.09%	86.05%	100.00%	-
P/EPS	49.02	-420.11	20.43	15.01	8.74	8.71	9.26	203.43%
YoY %	111.67%	-2,156.34%	36.11%	71.74%	0.34%	-5.94%	-	-
Horiz. %	529.37%	-4,536.83%	220.63%	162.10%	94.38%	94.06%	100.00%	-
EY	2.04	-0.24	4.90	6.66	11.44	11.48	10.79	-67.02%
YoY %	950.00%	-104.90%	-26.43%	-41.78%	-0.35%	6.39%	-	-
Horiz. %	18.91%	-2.22%	45.41%	61.72%	106.02%	106.39%	100.00%	-
DY	4.80	3.72	5.33	4.33	6.63	5.96	6.00	-13.81%
YoY %	29.03%	-30.21%	23.09%	-34.69%	11.24%	-0.67%	-	-
Horiz. %	80.00%	62.00%	88.83%	72.17%	110.50%	99.33%	100.00%	-
P/NAPS	0.91	1.25	1.26	1.39	1.32	1.49	1.63	-32.17%
YoY %	-27.20%	-0.79%	-9.35%	5.30%	-11.41%	-8.59%	-	-
Horiz. %	55.83%	76.69%	77.30%	85.28%	80.98%	91.41%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	15/11/07	09/08/07	17/05/07	27/02/07	09/11/06	10/08/06	17/05/06	-
Price	1.57	1.52	1.77	2.04	1.98	1.91	2.40	-
P/RPS	0.42	0.44	0.50	0.68	0.63	0.65	0.82	-35.95%
YoY %	-4.55%	-12.00%	-26.47%	7.94%	-3.08%	-20.73%	-	-
Horiz. %	51.22%	53.66%	60.98%	82.93%	76.83%	79.27%	100.00%	-
P/EPS	58.75	-373.43	19.54	15.01	8.83	7.63	8.89	251.75%
YoY %	115.73%	-2,011.11%	30.18%	69.99%	15.73%	-14.17%	-	-
Horiz. %	660.85%	-4,200.56%	219.80%	168.84%	99.33%	85.83%	100.00%	-
EY	1.70	-0.27	5.12	6.66	11.33	13.11	11.24	-71.58%
YoY %	729.63%	-105.27%	-23.12%	-41.22%	-13.58%	16.64%	-	-
Horiz. %	15.12%	-2.40%	45.55%	59.25%	100.80%	116.64%	100.00%	-
DY	4.01	4.18	5.57	4.33	6.57	6.81	6.25	-25.59%
YoY %	-4.07%	-24.96%	28.64%	-34.09%	-3.52%	8.96%	-	-
Horiz. %	64.16%	66.88%	89.12%	69.28%	105.12%	108.96%	100.00%	-
P/NAPS	1.09	1.11	1.20	1.39	1.34	1.31	1.57	-21.57%
YoY %	-1.80%	-7.50%	-13.67%	3.73%	2.29%	-16.56%	-	-
Horiz. %	69.43%	70.70%	76.43%	88.54%	85.35%	83.44%	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