[ENG] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[ENG] ENG TEKNOLOGI HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 29.22%
YoY- 189.72%
Quarter Report
Latest QR
Upcoming QR
ENG's Result
ENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 380,978 334,841 283,957 201,675 103,011 167,820 239,126 8.06%
PBT 23,899 46,852 37,465 22,453 -18,069 16,216 40,171 -8.28%
Tax -2,195 -5,457 -8,596 -4,770 -1,639 -2,251 -9,154 -21.17%
NP 21,704 41,395 28,869 17,683 -19,708 13,965 31,017 -5.77%
-
NP to SH 17,150 30,830 28,869 17,683 -19,708 13,965 31,017 -9.39%
-
Tax Rate 9.18% 11.65% 22.94% 21.24% - 13.88% 22.79% -
Total Cost 359,274 293,446 255,088 183,992 122,719 153,855 208,109 9.52%
-
Net Worth 175,072 174,437 130,995 105,935 109,730 115,572 110,949 7.89%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,718 17,679 10,846 7,333 2,420 - - -
Div Payout % 62.50% 57.35% 37.57% 41.47% 0.00% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 175,072 174,437 130,995 105,935 109,730 115,572 110,949 7.89%
NOSH 119,097 117,863 83,436 81,488 80,684 80,258 53,111 14.40%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.70% 12.36% 10.17% 8.77% -19.13% 8.32% 12.97% -
ROE 9.80% 17.67% 22.04% 16.69% -17.96% 12.08% 27.96% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 319.89 284.09 340.33 247.49 127.67 209.10 450.24 -5.53%
EPS 14.40 26.20 34.60 21.70 -24.40 17.40 58.40 -20.80%
DPS 9.00 15.00 13.00 9.00 3.00 0.00 0.00 -
NAPS 1.47 1.48 1.57 1.30 1.36 1.44 2.089 -5.68%
Adjusted Per Share Value based on latest NOSH - 81,527
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 336.72 295.95 250.97 178.25 91.05 148.33 211.35 8.06%
EPS 15.16 27.25 25.52 15.63 -17.42 12.34 27.41 -9.39%
DPS 9.47 15.63 9.59 6.48 2.14 0.00 0.00 -
NAPS 1.5474 1.5417 1.1578 0.9363 0.9698 1.0215 0.9806 7.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.04 2.14 3.56 4.28 2.50 3.24 5.90 -
P/RPS 0.64 0.75 1.05 1.73 1.96 1.55 1.31 -11.24%
P/EPS 14.17 8.18 10.29 19.72 -10.23 18.62 10.10 5.80%
EY 7.06 12.22 9.72 5.07 -9.77 5.37 9.90 -5.47%
DY 4.41 7.01 3.65 2.10 1.20 0.00 0.00 -
P/NAPS 1.39 1.45 2.27 3.29 1.84 2.25 2.82 -11.11%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 24/02/05 24/02/04 25/02/03 28/02/02 27/02/01 -
Price 2.04 2.61 3.54 4.56 1.98 3.20 5.85 -
P/RPS 0.64 0.92 1.04 1.84 1.55 1.53 1.30 -11.13%
P/EPS 14.17 9.98 10.23 21.01 -8.11 18.39 10.02 5.94%
EY 7.06 10.02 9.77 4.76 -12.34 5.44 9.98 -5.60%
DY 4.41 5.75 3.67 1.97 1.52 0.00 0.00 -
P/NAPS 1.39 1.76 2.25 3.51 1.46 2.22 2.80 -11.01%

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