[ENG] QoQ TTM Result on 31-Mar-2010 [#1]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 41.99%

YoY- 366.18%

Quarter Report

01FNRPCSL100024a_InterimReportQ110.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	557,271	563,832	556,317	527,651	474,889	453,982	474,130	11.34%
YoY %	-1.16%	1.35%	5.43%	11.11%	4.61%	-4.25%	-	-
Horiz. %	117.54%	118.92%	117.33%	111.29%	100.16%	95.75%	100.00%	-
PBT	51,252	64,494	69,310	69,500	49,183	22,951	24,418	63.71%
YoY %	-20.53%	-6.95%	-0.27%	41.31%	114.30%	-6.01%	-	-
Horiz. %	209.89%	264.12%	283.85%	284.63%	201.42%	93.99%	100.00%	-
Tax	-2,070	-3,540	-5,661	-6,990	-4,950	-4,431	-6,255	-52.05%
YoY %	41.53%	37.47%	19.01%	-41.21%	-11.71%	29.16%	-	-
Horiz. %	33.09%	56.59%	90.50%	111.75%	79.14%	70.84%	100.00%	-
NP	49,182	60,954	63,649	62,510	44,233	18,520	18,163	93.92%
YoY %	-19.31%	-4.23%	1.82%	41.32%	138.84%	1.97%	-	-
Horiz. %	270.78%	335.59%	350.43%	344.16%	243.53%	101.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,308	60,056	62,889	61,713	43,464	18,563	16,818	101.67%
YoY %	-19.56%	-4.50%	1.91%	41.99%	134.14%	10.38%	-	-
Horiz. %	287.24%	357.09%	373.94%	366.95%	258.44%	110.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.04%	5.49%	8.17%	10.06%	10.06%	19.31%	25.62%	-
YoY %	-26.41%	-32.80%	-18.79%	0.00%	-47.90%	-24.63%	-	-
Horiz. %	15.77%	21.43%	31.89%	39.27%	39.27%	75.37%	100.00%	-
Total Cost	508,089	502,878	492,668	465,141	430,656	435,462	455,967	7.46%
YoY %	1.04%	2.07%	5.92%	8.01%	-1.10%	-4.50%	-	-
Horiz. %	111.43%	110.29%	108.05%	102.01%	94.45%	95.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	267,295	260,813	258,590	252,158	236,787	215,992	209,916	17.42%
YoY %	2.49%	0.86%	2.55%	6.49%	9.63%	2.89%	-	-
Horiz. %	127.33%	124.25%	123.19%	120.12%	112.80%	102.89%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	12,122	14,423	14,423	10,717	10,717	7,069	7,069	43.12%
YoY %	-15.95%	0.00%	34.58%	0.00%	51.61%	0.00%	-	-
Horiz. %	171.48%	204.03%	204.03%	151.61%	151.61%	100.00%	100.00%	-
Div Payout %	25.09%	24.02%	22.93%	17.37%	24.66%	38.08%	42.03%	-
YoY %	4.45%	4.75%	32.01%	-29.56%	-35.24%	-9.40%	-	-
Horiz. %	59.70%	57.15%	54.56%	41.33%	58.67%	90.60%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	267,295	260,813	258,590	252,158	236,787	215,992	209,916	17.42%
YoY %	2.49%	0.86%	2.55%	6.49%	9.63%	2.89%	-	-
Horiz. %	127.33%	124.25%	123.19%	120.12%	112.80%	102.89%	100.00%	-
NOSH	120,948	122,447	121,403	119,506	118,988	118,677	119,270	0.93%
YoY %	-1.22%	0.86%	1.59%	0.44%	0.26%	-0.50%	-	-
Horiz. %	101.41%	102.66%	101.79%	100.20%	99.76%	99.50%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	8.83%	10.81%	11.44%	11.85%	9.31%	4.08%	3.83%	-
YoY %	-18.32%	-5.51%	-3.46%	27.28%	128.19%	6.53%	-	-
Horiz. %	230.55%	282.25%	298.69%	309.40%	243.08%	106.53%	100.00%	-
ROE	18.07%	23.03%	24.32%	24.47%	18.36%	8.59%	8.01%	-
YoY %	-21.54%	-5.30%	-0.61%	33.28%	113.74%	7.24%	-	-
Horiz. %	225.59%	287.52%	303.62%	305.49%	229.21%	107.24%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	460.75	460.47	458.24	441.52	399.10	382.53	397.52	10.31%
YoY %	0.06%	0.49%	3.79%	10.63%	4.33%	-3.77%	-	-
Horiz. %	115.91%	115.84%	115.27%	111.07%	100.40%	96.23%	100.00%	-
EPS	39.94	49.05	51.80	51.64	36.53	15.64	14.10	99.81%
YoY %	-18.57%	-5.31%	0.31%	41.36%	133.57%	10.92%	-	-
Horiz. %	283.26%	347.87%	367.38%	366.24%	259.08%	110.92%	100.00%	-
DPS	10.00	11.78	11.88	9.00	9.01	5.96	5.93	41.54%
YoY %	-15.11%	-0.84%	32.00%	-0.11%	51.17%	0.51%	-	-
Horiz. %	168.63%	198.65%	200.34%	151.77%	151.94%	100.51%	100.00%	-
NAPS	2.21	2.13	2.13	2.11	1.99	1.82	1.76	16.34%
YoY %	3.76%	0.00%	0.95%	6.03%	9.34%	3.41%	-	-
Horiz. %	125.57%	121.02%	121.02%	119.89%	113.07%	103.41%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 119,506
RPS	492.54	498.34	491.69	466.36	419.73	401.25	419.05	11.34%
YoY %	-1.16%	1.35%	5.43%	11.11%	4.61%	-4.25%	-	-
Horiz. %	117.54%	118.92%	117.33%	111.29%	100.16%	95.75%	100.00%	-
EPS	42.70	53.08	55.58	54.54	38.42	16.41	14.86	101.73%
YoY %	-19.56%	-4.50%	1.91%	41.96%	134.13%	10.43%	-	-
Horiz. %	287.35%	357.20%	374.02%	367.03%	258.55%	110.43%	100.00%	-
DPS	10.71	12.75	12.75	9.47	9.47	6.25	6.25	43.05%
YoY %	-16.00%	0.00%	34.64%	0.00%	51.52%	0.00%	-	-
Horiz. %	171.36%	204.00%	204.00%	151.52%	151.52%	100.00%	100.00%	-
NAPS	2.3625	2.3052	2.2855	2.2287	2.0928	1.909	1.8553	17.43%
YoY %	2.49%	0.86%	2.55%	6.49%	9.63%	2.89%	-	-
Horiz. %	127.34%	124.25%	123.19%	120.13%	112.80%	102.89%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.88	1.81	2.30	2.68	1.60	1.31	0.99	-
P/RPS	0.41	0.39	0.50	0.61	0.40	0.34	0.25	38.94%
YoY %	5.13%	-22.00%	-18.03%	52.50%	17.65%	36.00%	-	-
Horiz. %	164.00%	156.00%	200.00%	244.00%	160.00%	136.00%	100.00%	-
P/EPS	4.71	3.69	4.44	5.19	4.38	8.38	7.02	-23.30%
YoY %	27.64%	-16.89%	-14.45%	18.49%	-47.73%	19.37%	-	-
Horiz. %	67.09%	52.56%	63.25%	73.93%	62.39%	119.37%	100.00%	-
EY	21.25	27.10	22.52	19.27	22.83	11.94	14.24	30.49%
YoY %	-21.59%	20.34%	16.87%	-15.59%	91.21%	-16.15%	-	-
Horiz. %	149.23%	190.31%	158.15%	135.32%	160.32%	83.85%	100.00%	-
DY	5.32	6.51	5.17	3.36	5.63	4.55	5.99	-7.58%
YoY %	-18.28%	25.92%	53.87%	-40.32%	23.74%	-24.04%	-	-
Horiz. %	88.81%	108.68%	86.31%	56.09%	93.99%	75.96%	100.00%	-
P/NAPS	0.85	0.85	1.08	1.27	0.80	0.72	0.56	31.97%
YoY %	0.00%	-21.30%	-14.96%	58.75%	11.11%	28.57%	-	-
Horiz. %	151.79%	151.79%	192.86%	226.79%	142.86%	128.57%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	23/11/10	24/08/10	25/05/10	23/02/10	18/11/09	20/08/09	-
Price	1.89	1.79	1.89	2.25	1.76	1.31	1.12	-
P/RPS	0.41	0.39	0.41	0.51	0.44	0.34	0.28	28.85%
YoY %	5.13%	-4.88%	-19.61%	15.91%	29.41%	21.43%	-	-
Horiz. %	146.43%	139.29%	146.43%	182.14%	157.14%	121.43%	100.00%	-
P/EPS	4.73	3.65	3.65	4.36	4.82	8.38	7.94	-29.13%
YoY %	29.59%	0.00%	-16.28%	-9.54%	-42.48%	5.54%	-	-
Horiz. %	59.57%	45.97%	45.97%	54.91%	60.71%	105.54%	100.00%	-
EY	21.13	27.40	27.41	22.95	20.75	11.94	12.59	41.09%
YoY %	-22.88%	-0.04%	19.43%	10.60%	73.79%	-5.16%	-	-
Horiz. %	167.83%	217.63%	217.71%	182.29%	164.81%	94.84%	100.00%	-
DY	5.29	6.58	6.29	4.00	5.12	4.55	5.29	0.00%
YoY %	-19.60%	4.61%	57.25%	-21.88%	12.53%	-13.99%	-	-
Horiz. %	100.00%	124.39%	118.90%	75.61%	96.79%	86.01%	100.00%	-
P/NAPS	0.86	0.84	0.89	1.07	0.88	0.72	0.64	21.70%
YoY %	2.38%	-5.62%	-16.82%	21.59%	22.22%	12.50%	-	-
Horiz. %	134.38%	131.25%	139.06%	167.19%	137.50%	112.50%	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