[ENG] QoQ TTM Result on 31-Dec-2007 [#4]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

26-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Dec-2007 [#4]

Profit Trend

QoQ- 359.93%

YoY- -13.73%

Quarter Report

ENG_Qtrlyresults_31Dec2007.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	583,060	578,867	552,186	500,590	453,595	415,054	400,608	28.34%
YoY %	0.72%	4.83%	10.31%	10.36%	9.29%	3.61%	-	-
Horiz. %	145.54%	144.50%	137.84%	124.96%	113.23%	103.61%	100.00%	-
PBT	59,960	54,588	32,474	12,623	-341	-6,130	10,556	217.34%
YoY %	9.84%	68.10%	157.26%	3,801.76%	94.44%	-158.07%	-	-
Horiz. %	568.02%	517.13%	307.64%	119.58%	-3.23%	-58.07%	100.00%	-
Tax	-10,404	-6,480	-560	6,520	5,115	6,423	2,766	-
YoY %	-60.56%	-1,057.14%	-108.59%	27.47%	-20.36%	132.21%	-	-
Horiz. %	-376.14%	-234.27%	-20.25%	235.72%	184.92%	232.21%	100.00%	-
NP	49,556	48,108	31,914	19,143	4,774	293	13,322	139.50%
YoY %	3.01%	50.74%	66.71%	300.98%	1,529.35%	-97.80%	-	-
Horiz. %	371.99%	361.12%	239.56%	143.69%	35.84%	2.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,028	39,561	25,495	14,796	3,217	-485	10,234	151.72%
YoY %	3.71%	55.17%	72.31%	359.93%	763.30%	-104.74%	-	-
Horiz. %	400.90%	386.56%	249.12%	144.58%	31.43%	-4.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.35%	11.87%	1.72%	-51.65%	-	-	-26.20%	-
YoY %	46.17%	590.12%	103.33%	0.00%	-	-	-	-
Horiz. %	-66.22%	-45.31%	-6.56%	197.14%	-	-	100.00%	-
Total Cost	533,504	530,759	520,272	481,447	448,821	414,761	387,286	23.73%
YoY %	0.52%	2.02%	8.06%	7.27%	8.21%	7.09%	-	-
Horiz. %	137.75%	137.05%	134.34%	124.31%	115.89%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,709	195,557	199,294	185,698	173,353	163,240	166,110	14.52%
YoY %	4.17%	-1.88%	7.32%	7.12%	6.20%	-1.73%	-	-
Horiz. %	122.64%	117.73%	119.98%	111.79%	104.36%	98.27%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	14,290	14,290	10,713	10,713	7,573	7,573	11,144	17.97%
YoY %	0.00%	33.39%	0.00%	41.46%	0.00%	-32.04%	-	-
Horiz. %	128.23%	128.23%	96.13%	96.13%	67.96%	67.96%	100.00%	-
Div Payout %	34.83%	36.12%	42.02%	72.41%	235.42%	0.00%	108.89%	-
YoY %	-3.57%	-14.04%	-41.97%	-69.24%	0.00%	0.00%	-	-
Horiz. %	31.99%	33.17%	38.59%	66.50%	216.20%	0.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	203,709	195,557	199,294	185,698	173,353	163,240	166,110	14.52%
YoY %	4.17%	-1.88%	7.32%	7.12%	6.20%	-1.73%	-	-
Horiz. %	122.64%	117.73%	119.98%	111.79%	104.36%	98.27%	100.00%	-
NOSH	119,128	119,242	118,627	119,037	120,384	119,153	112,999	3.57%
YoY %	-0.10%	0.52%	-0.34%	-1.12%	1.03%	5.45%	-	-
Horiz. %	105.42%	105.52%	104.98%	105.34%	106.54%	105.45%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	8.50%	8.31%	5.78%	3.82%	1.05%	0.07%	3.33%	-
YoY %	2.29%	43.77%	51.31%	263.81%	1,400.00%	-97.90%	-	-
Horiz. %	255.26%	249.55%	173.57%	114.71%	31.53%	2.10%	100.00%	-
ROE	20.14%	20.23%	12.79%	7.97%	1.86%	-0.30%	6.16%	-
YoY %	-0.44%	58.17%	60.48%	328.49%	720.00%	-104.87%	-	-
Horiz. %	326.95%	328.41%	207.63%	129.38%	30.19%	-4.87%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	489.44	485.45	465.48	420.53	376.79	348.33	354.52	23.91%
YoY %	0.82%	4.29%	10.69%	11.61%	8.17%	-1.75%	-	-
Horiz. %	138.06%	136.93%	131.30%	118.62%	106.28%	98.25%	100.00%	-
EPS	34.44	33.18	21.49	12.43	2.67	-0.41	9.06	142.97%
YoY %	3.80%	54.40%	72.89%	365.54%	751.22%	-104.53%	-	-
Horiz. %	380.13%	366.23%	237.20%	137.20%	29.47%	-4.53%	100.00%	-
DPS	12.00	12.00	9.00	9.00	6.29	6.36	9.86	13.94%
YoY %	0.00%	33.33%	0.00%	43.08%	-1.10%	-35.50%	-	-
Horiz. %	121.70%	121.70%	91.28%	91.28%	63.79%	64.50%	100.00%	-
NAPS	1.71	1.64	1.68	1.56	1.44	1.37	1.47	10.57%
YoY %	4.27%	-2.38%	7.69%	8.33%	5.11%	-6.80%	-	-
Horiz. %	116.33%	111.56%	114.29%	106.12%	97.96%	93.20%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 119,037
RPS	515.33	511.62	488.04	442.44	400.90	366.84	354.07	28.34%
YoY %	0.73%	4.83%	10.31%	10.36%	9.28%	3.61%	-	-
Horiz. %	145.54%	144.50%	137.84%	124.96%	113.23%	103.61%	100.00%	-
EPS	36.26	34.97	22.53	13.08	2.84	-0.43	9.05	151.62%
YoY %	3.69%	55.22%	72.25%	360.56%	760.47%	-104.75%	-	-
Horiz. %	400.66%	386.41%	248.95%	144.53%	31.38%	-4.75%	100.00%	-
DPS	12.63	12.63	9.47	9.47	6.69	6.69	9.85	17.97%
YoY %	0.00%	33.37%	0.00%	41.55%	0.00%	-32.08%	-	-
Horiz. %	128.22%	128.22%	96.14%	96.14%	67.92%	67.92%	100.00%	-
NAPS	1.8005	1.7284	1.7614	1.6413	1.5322	1.4428	1.4681	14.53%
YoY %	4.17%	-1.87%	7.32%	7.12%	6.20%	-1.72%	-	-
Horiz. %	122.64%	117.73%	119.98%	111.80%	104.37%	98.28%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.20	1.19	1.20	1.30	1.31	1.71	1.85	-
P/RPS	0.25	0.25	0.26	0.31	0.35	0.49	0.52	-38.54%
YoY %	0.00%	-3.85%	-16.13%	-11.43%	-28.57%	-5.77%	-	-
Horiz. %	48.08%	48.08%	50.00%	59.62%	67.31%	94.23%	100.00%	-
P/EPS	3.48	3.59	5.58	10.46	49.02	-420.11	20.43	-69.17%
YoY %	-3.06%	-35.66%	-46.65%	-78.66%	111.67%	-2,156.34%	-	-
Horiz. %	17.03%	17.57%	27.31%	51.20%	239.94%	-2,056.34%	100.00%	-
EY	28.70	27.88	17.91	9.56	2.04	-0.24	4.90	223.88%
YoY %	2.94%	55.67%	87.34%	368.63%	950.00%	-104.90%	-	-
Horiz. %	585.71%	568.98%	365.51%	195.10%	41.63%	-4.90%	100.00%	-
DY	10.00	10.08	7.50	6.92	4.80	3.72	5.33	51.94%
YoY %	-0.79%	34.40%	8.38%	44.17%	29.03%	-30.21%	-	-
Horiz. %	187.62%	189.12%	140.71%	129.83%	90.06%	69.79%	100.00%	-
P/NAPS	0.70	0.73	0.71	0.83	0.91	1.25	1.26	-32.34%
YoY %	-4.11%	2.82%	-14.46%	-8.79%	-27.20%	-0.79%	-	-
Horiz. %	55.56%	57.94%	56.35%	65.87%	72.22%	99.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	12/11/08	14/08/08	21/05/08	26/02/08	15/11/07	09/08/07	17/05/07	-
Price	0.91	1.38	1.55	1.41	1.57	1.52	1.77	-
P/RPS	0.19	0.28	0.33	0.34	0.42	0.44	0.50	-47.44%
YoY %	-32.14%	-15.15%	-2.94%	-19.05%	-4.55%	-12.00%	-	-
Horiz. %	38.00%	56.00%	66.00%	68.00%	84.00%	88.00%	100.00%	-
P/EPS	2.64	4.16	7.21	11.34	58.75	-373.43	19.54	-73.57%
YoY %	-36.54%	-42.30%	-36.42%	-80.70%	115.73%	-2,011.11%	-	-
Horiz. %	13.51%	21.29%	36.90%	58.03%	300.67%	-1,911.11%	100.00%	-
EY	37.85	24.04	13.87	8.82	1.70	-0.27	5.12	278.10%
YoY %	57.45%	73.32%	57.26%	418.82%	729.63%	-105.27%	-	-
Horiz. %	739.26%	469.53%	270.90%	172.27%	33.20%	-5.27%	100.00%	-
DY	13.19	8.70	5.81	6.38	4.01	4.18	5.57	77.38%
YoY %	51.61%	49.74%	-8.93%	59.10%	-4.07%	-24.96%	-	-
Horiz. %	236.80%	156.19%	104.31%	114.54%	71.99%	75.04%	100.00%	-
P/NAPS	0.53	0.84	0.92	0.90	1.09	1.11	1.20	-41.91%
YoY %	-36.90%	-8.70%	2.22%	-17.43%	-1.80%	-7.50%	-	-
Horiz. %	44.17%	70.00%	76.67%	75.00%	90.83%	92.50%	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