[ENGTEX] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -17.18%
YoY- 41.71%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 599,769 751,804 566,402 452,213 355,322 352,322 295,973 12.48%
PBT 30,291 39,709 25,418 15,989 8,653 23,345 17,815 9.24%
Tax -6,287 -6,535 -6,133 -7,334 -2,909 -6,345 -4,321 6.44%
NP 24,004 33,174 19,285 8,655 5,744 17,000 13,494 10.06%
-
NP to SH 22,771 30,437 18,368 8,219 5,800 17,000 13,494 9.10%
-
Tax Rate 20.76% 16.46% 24.13% 45.87% 33.62% 27.18% 24.25% -
Total Cost 575,765 718,630 547,117 443,558 349,578 335,322 282,479 12.58%
-
Net Worth 224,585 198,530 159,347 72,464 138,503 135,275 102,763 13.90%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,952 1,445 1,342 1,646 1,648 - 4,206 -11.99%
Div Payout % 8.58% 4.75% 7.31% 20.04% 28.43% - 31.17% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 224,585 198,530 159,347 72,464 138,503 135,275 102,763 13.90%
NOSH 195,292 192,748 179,042 82,346 82,442 80,521 60,095 21.68%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.00% 4.41% 3.40% 1.91% 1.62% 4.83% 4.56% -
ROE 10.14% 15.33% 11.53% 11.34% 4.19% 12.57% 13.13% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 307.11 390.04 316.35 549.16 430.99 437.55 492.50 -7.56%
EPS 11.66 15.75 10.30 4.66 7.00 21.10 17.60 -6.62%
DPS 1.00 0.75 0.75 2.00 2.00 0.00 7.00 -27.67%
NAPS 1.15 1.03 0.89 0.88 1.68 1.68 1.71 -6.39%
Adjusted Per Share Value based on latest NOSH - 80,071
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 75.51 94.65 71.31 56.93 44.73 44.36 37.26 12.48%
EPS 2.87 3.83 2.31 1.03 0.73 2.14 1.70 9.11%
DPS 0.25 0.18 0.17 0.21 0.21 0.00 0.53 -11.76%
NAPS 0.2827 0.2499 0.2006 0.0912 0.1744 0.1703 0.1294 13.89%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.09 0.90 0.69 0.52 0.57 1.90 2.35 -
P/RPS 0.35 0.23 0.22 0.09 0.13 0.43 0.48 -5.12%
P/EPS 9.35 5.70 6.73 5.21 8.10 9.00 10.47 -1.86%
EY 10.70 17.55 14.87 19.19 12.34 11.11 9.55 1.91%
DY 0.92 0.83 1.09 3.85 3.51 0.00 2.98 -17.77%
P/NAPS 0.95 0.87 0.78 0.59 0.34 1.13 1.37 -5.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 29/02/08 26/02/07 23/02/06 25/02/05 25/02/04 -
Price 0.97 0.85 0.65 0.76 0.49 1.90 2.23 -
P/RPS 0.32 0.22 0.21 0.14 0.11 0.43 0.45 -5.51%
P/EPS 8.32 5.38 6.34 7.61 6.97 9.00 9.93 -2.90%
EY 12.02 18.58 15.78 13.13 14.36 11.11 10.07 2.99%
DY 1.03 0.88 1.15 2.63 4.08 0.00 3.14 -16.94%
P/NAPS 0.84 0.83 0.73 0.86 0.29 1.13 1.30 -7.01%

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