[ENGTEX] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -36.58%
YoY- -65.88%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 751,804 566,402 452,213 355,322 352,322 295,973 146,722 31.26%
PBT 39,709 25,418 15,989 8,653 23,345 17,815 11,208 23.44%
Tax -6,535 -6,133 -7,334 -2,909 -6,345 -4,321 -2,741 15.56%
NP 33,174 19,285 8,655 5,744 17,000 13,494 8,467 25.53%
-
NP to SH 30,437 18,368 8,219 5,800 17,000 13,494 8,467 23.74%
-
Tax Rate 16.46% 24.13% 45.87% 33.62% 27.18% 24.25% 24.46% -
Total Cost 718,630 547,117 443,558 349,578 335,322 282,479 138,255 31.58%
-
Net Worth 198,530 159,347 72,464 138,503 135,275 102,763 50,406 25.64%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,445 1,342 1,646 1,648 - 4,206 2,306 -7.48%
Div Payout % 4.75% 7.31% 20.04% 28.43% - 31.17% 27.24% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 198,530 159,347 72,464 138,503 135,275 102,763 50,406 25.64%
NOSH 192,748 179,042 82,346 82,442 80,521 60,095 32,945 34.19%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.41% 3.40% 1.91% 1.62% 4.83% 4.56% 5.77% -
ROE 15.33% 11.53% 11.34% 4.19% 12.57% 13.13% 16.80% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 390.04 316.35 549.16 430.99 437.55 492.50 445.35 -2.18%
EPS 15.75 10.30 4.66 7.00 21.10 17.60 25.70 -7.82%
DPS 0.75 0.75 2.00 2.00 0.00 7.00 7.00 -31.05%
NAPS 1.03 0.89 0.88 1.68 1.68 1.71 1.53 -6.37%
Adjusted Per Share Value based on latest NOSH - 83,692
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 94.65 71.31 56.93 44.73 44.36 37.26 18.47 31.27%
EPS 3.83 2.31 1.03 0.73 2.14 1.70 1.07 23.65%
DPS 0.18 0.17 0.21 0.21 0.00 0.53 0.29 -7.63%
NAPS 0.2499 0.2006 0.0912 0.1744 0.1703 0.1294 0.0635 25.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.90 0.69 0.52 0.57 1.90 2.35 0.92 -
P/RPS 0.23 0.22 0.09 0.13 0.43 0.48 0.21 1.52%
P/EPS 5.70 6.73 5.21 8.10 9.00 10.47 3.58 8.05%
EY 17.55 14.87 19.19 12.34 11.11 9.55 27.93 -7.44%
DY 0.83 1.09 3.85 3.51 0.00 2.98 7.61 -30.85%
P/NAPS 0.87 0.78 0.59 0.34 1.13 1.37 0.60 6.38%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 29/02/08 26/02/07 23/02/06 25/02/05 25/02/04 24/02/03 -
Price 0.85 0.65 0.76 0.49 1.90 2.23 0.88 -
P/RPS 0.22 0.21 0.14 0.11 0.43 0.45 0.20 1.59%
P/EPS 5.38 6.34 7.61 6.97 9.00 9.93 3.42 7.83%
EY 18.58 15.78 13.13 14.36 11.11 10.07 29.20 -7.25%
DY 0.88 1.15 2.63 4.08 0.00 3.14 7.95 -30.68%
P/NAPS 0.83 0.73 0.86 0.29 1.13 1.30 0.58 6.14%

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