[ENG] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

23-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 134.14%

YoY- 77.6%

Quarter Report

ETHB_InterimReportQ409.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	563,832	556,317	527,651	474,889	453,982	474,130	496,480	8.84%
YoY %	1.35%	5.43%	11.11%	4.61%	-4.25%	-4.50%	-	-
Horiz. %	113.57%	112.05%	106.28%	95.65%	91.44%	95.50%	100.00%	-
PBT	64,494	69,310	69,500	49,183	22,951	24,418	23,633	95.16%
YoY %	-6.95%	-0.27%	41.31%	114.30%	-6.01%	3.32%	-	-
Horiz. %	272.90%	293.28%	294.08%	208.11%	97.11%	103.32%	100.00%	-
Tax	-3,540	-5,661	-6,990	-4,950	-4,431	-6,255	-8,471	-44.07%
YoY %	37.47%	19.01%	-41.21%	-11.71%	29.16%	26.16%	-	-
Horiz. %	41.79%	66.83%	82.52%	58.43%	52.31%	73.84%	100.00%	-
NP	60,954	63,649	62,510	44,233	18,520	18,163	15,162	152.61%
YoY %	-4.23%	1.82%	41.32%	138.84%	1.97%	19.79%	-	-
Horiz. %	402.02%	419.79%	412.28%	291.74%	122.15%	119.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,056	62,889	61,713	43,464	18,563	16,818	13,238	173.79%
YoY %	-4.50%	1.91%	41.99%	134.14%	10.38%	27.04%	-	-
Horiz. %	453.66%	475.06%	466.18%	328.33%	140.23%	127.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.49%	8.17%	10.06%	10.06%	19.31%	25.62%	35.84%	-
YoY %	-32.80%	-18.79%	0.00%	-47.90%	-24.63%	-28.52%	-	-
Horiz. %	15.32%	22.80%	28.07%	28.07%	53.88%	71.48%	100.00%	-
Total Cost	502,878	492,668	465,141	430,656	435,462	455,967	481,318	2.96%
YoY %	2.07%	5.92%	8.01%	-1.10%	-4.50%	-5.27%	-	-
Horiz. %	104.48%	102.36%	96.64%	89.47%	90.47%	94.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	260,813	258,590	252,158	236,787	215,992	209,916	143,639	48.78%
YoY %	0.86%	2.55%	6.49%	9.63%	2.89%	46.14%	-	-
Horiz. %	181.58%	180.03%	175.55%	164.85%	150.37%	146.14%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	14,423	14,423	10,717	10,717	7,069	7,069	7,068	60.81%
YoY %	0.00%	34.58%	0.00%	51.61%	0.00%	0.01%	-	-
Horiz. %	204.06%	204.06%	151.63%	151.63%	100.01%	100.01%	100.00%	-
Div Payout %	24.02%	22.93%	17.37%	24.66%	38.08%	42.03%	53.39%	-
YoY %	4.75%	32.01%	-29.56%	-35.24%	-9.40%	-21.28%	-	-
Horiz. %	44.99%	42.95%	32.53%	46.19%	71.32%	78.72%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	260,813	258,590	252,158	236,787	215,992	209,916	143,639	48.78%
YoY %	0.86%	2.55%	6.49%	9.63%	2.89%	46.14%	-	-
Horiz. %	181.58%	180.03%	175.55%	164.85%	150.37%	146.14%	100.00%	-
NOSH	122,447	121,403	119,506	118,988	118,677	119,270	83,999	28.53%
YoY %	0.86%	1.59%	0.44%	0.26%	-0.50%	41.99%	-	-
Horiz. %	145.77%	144.53%	142.27%	141.65%	141.28%	141.99%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	10.81%	11.44%	11.85%	9.31%	4.08%	3.83%	3.05%	-
YoY %	-5.51%	-3.46%	27.28%	128.19%	6.53%	25.57%	-	-
Horiz. %	354.43%	375.08%	388.52%	305.25%	133.77%	125.57%	100.00%	-
ROE	23.03%	24.32%	24.47%	18.36%	8.59%	8.01%	9.22%	-
YoY %	-5.30%	-0.61%	33.28%	113.74%	7.24%	-13.12%	-	-
Horiz. %	249.78%	263.77%	265.40%	199.13%	93.17%	86.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	460.47	458.24	441.52	399.10	382.53	397.52	591.05	-15.31%
YoY %	0.49%	3.79%	10.63%	4.33%	-3.77%	-32.74%	-	-
Horiz. %	77.91%	77.53%	74.70%	67.52%	64.72%	67.26%	100.00%	-
EPS	49.05	51.80	51.64	36.53	15.64	14.10	15.76	113.02%
YoY %	-5.31%	0.31%	41.36%	133.57%	10.92%	-10.53%	-	-
Horiz. %	311.23%	328.68%	327.66%	231.79%	99.24%	89.47%	100.00%	-
DPS	11.78	11.88	9.00	9.01	5.96	5.93	8.41	25.16%
YoY %	-0.84%	32.00%	-0.11%	51.17%	0.51%	-29.49%	-	-
Horiz. %	140.07%	141.26%	107.02%	107.13%	70.87%	70.51%	100.00%	-
NAPS	2.13	2.13	2.11	1.99	1.82	1.76	1.71	15.75%
YoY %	0.00%	0.95%	6.03%	9.34%	3.41%	2.92%	-	-
Horiz. %	124.56%	124.56%	123.39%	116.37%	106.43%	102.92%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 118,988
RPS	498.34	491.69	466.36	419.73	401.25	419.05	438.81	8.84%
YoY %	1.35%	5.43%	11.11%	4.61%	-4.25%	-4.50%	-	-
Horiz. %	113.57%	112.05%	106.28%	95.65%	91.44%	95.50%	100.00%	-
EPS	53.08	55.58	54.54	38.42	16.41	14.86	11.70	173.79%
YoY %	-4.50%	1.91%	41.96%	134.13%	10.43%	27.01%	-	-
Horiz. %	453.68%	475.04%	466.15%	328.38%	140.26%	127.01%	100.00%	-
DPS	12.75	12.75	9.47	9.47	6.25	6.25	6.25	60.77%
YoY %	0.00%	34.64%	0.00%	51.52%	0.00%	0.00%	-	-
Horiz. %	204.00%	204.00%	151.52%	151.52%	100.00%	100.00%	100.00%	-
NAPS	2.3052	2.2855	2.2287	2.0928	1.909	1.8553	1.2695	48.78%
YoY %	0.86%	2.55%	6.49%	9.63%	2.89%	46.14%	-	-
Horiz. %	181.58%	180.03%	175.56%	164.85%	150.37%	146.14%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.81	2.30	2.68	1.60	1.31	0.99	0.51	-
P/RPS	0.39	0.50	0.61	0.40	0.34	0.25	0.09	165.55%
YoY %	-22.00%	-18.03%	52.50%	17.65%	36.00%	177.78%	-	-
Horiz. %	433.33%	555.56%	677.78%	444.44%	377.78%	277.78%	100.00%	-
P/EPS	3.69	4.44	5.19	4.38	8.38	7.02	3.24	9.04%
YoY %	-16.89%	-14.45%	18.49%	-47.73%	19.37%	116.67%	-	-
Horiz. %	113.89%	137.04%	160.19%	135.19%	258.64%	216.67%	100.00%	-
EY	27.10	22.52	19.27	22.83	11.94	14.24	30.90	-8.36%
YoY %	20.34%	16.87%	-15.59%	91.21%	-16.15%	-53.92%	-	-
Horiz. %	87.70%	72.88%	62.36%	73.88%	38.64%	46.08%	100.00%	-
DY	6.51	5.17	3.36	5.63	4.55	5.99	16.50	-46.17%
YoY %	25.92%	53.87%	-40.32%	23.74%	-24.04%	-63.70%	-	-
Horiz. %	39.45%	31.33%	20.36%	34.12%	27.58%	36.30%	100.00%	-
P/NAPS	0.85	1.08	1.27	0.80	0.72	0.56	0.30	100.10%
YoY %	-21.30%	-14.96%	58.75%	11.11%	28.57%	86.67%	-	-
Horiz. %	283.33%	360.00%	423.33%	266.67%	240.00%	186.67%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	23/11/10	24/08/10	25/05/10	23/02/10	18/11/09	20/08/09	27/05/09	-
Price	1.79	1.89	2.25	1.76	1.31	1.12	0.90	-
P/RPS	0.39	0.41	0.51	0.44	0.34	0.28	0.15	88.97%
YoY %	-4.88%	-19.61%	15.91%	29.41%	21.43%	86.67%	-	-
Horiz. %	260.00%	273.33%	340.00%	293.33%	226.67%	186.67%	100.00%	-
P/EPS	3.65	3.65	4.36	4.82	8.38	7.94	5.71	-25.77%
YoY %	0.00%	-16.28%	-9.54%	-42.48%	5.54%	39.05%	-	-
Horiz. %	63.92%	63.92%	76.36%	84.41%	146.76%	139.05%	100.00%	-
EY	27.40	27.41	22.95	20.75	11.94	12.59	17.51	34.74%
YoY %	-0.04%	19.43%	10.60%	73.79%	-5.16%	-28.10%	-	-
Horiz. %	156.48%	156.54%	131.07%	118.50%	68.19%	71.90%	100.00%	-
DY	6.58	6.29	4.00	5.12	4.55	5.29	9.35	-20.86%
YoY %	4.61%	57.25%	-21.88%	12.53%	-13.99%	-43.42%	-	-
Horiz. %	70.37%	67.27%	42.78%	54.76%	48.66%	56.58%	100.00%	-
P/NAPS	0.84	0.89	1.07	0.88	0.72	0.64	0.53	35.89%
YoY %	-5.62%	-16.82%	21.59%	22.22%	12.50%	20.75%	-	-
Horiz. %	158.49%	167.92%	201.89%	166.04%	135.85%	120.75%	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