[ENGTEX] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 50.09%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,090,375 920,458 793,591 680,090 599,769 751,804 566,402 11.52%
PBT 71,318 42,023 48,214 44,981 30,291 39,709 25,418 18.74%
Tax -16,349 -11,124 -10,269 -9,451 -6,287 -6,535 -6,133 17.73%
NP 54,969 30,899 37,945 35,530 24,004 33,174 19,285 19.05%
-
NP to SH 51,220 29,170 34,831 34,178 22,771 30,437 18,368 18.62%
-
Tax Rate 22.92% 26.47% 21.30% 21.01% 20.76% 16.46% 24.13% -
Total Cost 1,035,406 889,559 755,646 644,560 575,765 718,630 547,117 11.20%
-
Net Worth 237,558 310,739 275,081 253,122 224,585 198,530 159,347 6.87%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,273 - 3,794 2,920 1,952 1,445 1,342 16.00%
Div Payout % 6.39% - 10.89% 8.55% 8.58% 4.75% 7.31% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 237,558 310,739 275,081 253,122 224,585 198,530 159,347 6.87%
NOSH 187,054 188,326 189,711 194,709 195,292 192,748 179,042 0.73%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.04% 3.36% 4.78% 5.22% 4.00% 4.41% 3.40% -
ROE 21.56% 9.39% 12.66% 13.50% 10.14% 15.33% 11.53% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 582.92 488.76 418.32 349.28 307.11 390.04 316.35 10.71%
EPS 17.91 15.49 18.36 17.55 11.66 15.75 10.30 9.64%
DPS 1.75 0.00 2.00 1.50 1.00 0.75 0.75 15.15%
NAPS 1.27 1.65 1.45 1.30 1.15 1.03 0.89 6.09%
Adjusted Per Share Value based on latest NOSH - 192,791
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 245.96 207.63 179.01 153.41 135.29 169.59 127.76 11.52%
EPS 11.55 6.58 7.86 7.71 5.14 6.87 4.14 18.63%
DPS 0.74 0.00 0.86 0.66 0.44 0.33 0.30 16.22%
NAPS 0.5359 0.7009 0.6205 0.571 0.5066 0.4478 0.3594 6.87%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.62 0.86 0.95 0.88 1.09 0.90 0.69 -
P/RPS 0.28 0.18 0.23 0.25 0.35 0.23 0.22 4.09%
P/EPS 5.92 5.55 5.17 5.01 9.35 5.70 6.73 -2.11%
EY 16.90 18.01 19.33 19.95 10.70 17.55 14.87 2.15%
DY 1.08 0.00 2.11 1.70 0.92 0.83 1.09 -0.15%
P/NAPS 1.28 0.52 0.66 0.68 0.95 0.87 0.78 8.59%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 29/02/08 -
Price 1.91 0.90 0.95 0.91 0.97 0.85 0.65 -
P/RPS 0.33 0.18 0.23 0.26 0.32 0.22 0.21 7.81%
P/EPS 6.98 5.81 5.17 5.18 8.32 5.38 6.34 1.61%
EY 14.34 17.21 19.33 19.29 12.02 18.58 15.78 -1.58%
DY 0.92 0.00 2.11 1.65 1.03 0.88 1.15 -3.64%
P/NAPS 1.50 0.55 0.66 0.70 0.84 0.83 0.73 12.74%

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
Post a Comment