[ENGTEX] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[ENGTEX] ENGTEX GROUP BHD

Announcement Date

21-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 32.37%

YoY- 259.73%

Quarter Report

QtrlyAnnouncement-ENGTEX20080630(2nd Qtr).doc

Latest QR

Upcoming QR

ENGTEX's Result

ENGTEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	711,253	654,361	622,142	723,084	495,437	398,138	352,556	12.40%
YoY %	8.69%	5.18%	-13.96%	45.95%	24.44%	12.93%	-	-
Horiz. %	201.74%	185.60%	176.47%	205.10%	140.53%	112.93%	100.00%	-
PBT	44,590	43,239	20,300	47,603	19,209	6,938	17,178	17.22%
YoY %	3.12%	113.00%	-57.36%	147.82%	176.87%	-59.61%	-	-
Horiz. %	259.58%	251.71%	118.17%	277.12%	111.82%	40.39%	100.00%	-
Tax	-10,394	-8,775	-3,758	-9,245	-8,171	-3,157	-4,810	13.69%
YoY %	-18.45%	-133.50%	59.35%	-13.14%	-158.82%	34.37%	-	-
Horiz. %	216.09%	182.43%	78.13%	192.20%	169.88%	65.63%	100.00%	-
NP	34,196	34,464	16,542	38,358	11,038	3,781	12,368	18.46%
YoY %	-0.78%	108.34%	-56.87%	247.51%	191.93%	-69.43%	-	-
Horiz. %	276.49%	278.65%	133.75%	310.14%	89.25%	30.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,949	32,769	14,991	36,077	10,029	4,329	12,312	17.82%
YoY %	0.55%	118.59%	-58.45%	259.73%	131.67%	-64.84%	-	-
Horiz. %	267.62%	266.15%	121.76%	293.02%	81.46%	35.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.31%	20.29%	18.51%	19.42%	42.54%	45.50%	28.00%	-
YoY %	14.88%	9.62%	-4.69%	-54.35%	-6.51%	62.50%	-	-
Horiz. %	83.25%	72.46%	66.11%	69.36%	151.93%	162.50%	100.00%	-
Total Cost	677,057	619,897	605,600	684,726	484,399	394,357	340,188	12.14%
YoY %	9.22%	2.36%	-11.56%	41.36%	22.83%	15.92%	-	-
Horiz. %	199.02%	182.22%	178.02%	201.28%	142.39%	115.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	258,139	241,327	210,830	192,468	81,547	141,074	139,263	10.82%
YoY %	6.97%	14.47%	9.54%	136.02%	-42.20%	1.30%	-	-
Horiz. %	185.36%	173.29%	151.39%	138.20%	58.56%	101.30%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	2,891	1,968	1,462	1,340	1,601	1,673	-	-
YoY %	46.90%	34.61%	9.10%	-16.30%	-4.30%	0.00%	-	-
Horiz. %	172.80%	117.63%	87.39%	80.10%	95.70%	100.00%	-	-
Div Payout %	8.78%	6.01%	9.76%	3.71%	15.97%	38.67%	-	-
YoY %	46.09%	-38.42%	163.07%	-76.77%	-58.70%	0.00%	-	-
Horiz. %	22.70%	15.54%	25.24%	9.59%	41.30%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	258,139	241,327	210,830	192,468	81,547	141,074	139,263	10.82%
YoY %	6.97%	14.47%	9.54%	136.02%	-42.20%	1.30%	-	-
Horiz. %	185.36%	173.29%	151.39%	138.20%	58.56%	101.30%	100.00%	-
NOSH	189,808	196,201	195,213	194,412	81,547	82,020	82,894	14.79%
YoY %	-3.26%	0.51%	0.41%	138.40%	-0.58%	-1.05%	-	-
Horiz. %	228.98%	236.69%	235.50%	234.53%	98.38%	98.95%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	4.81%	5.27%	2.66%	5.30%	2.23%	0.95%	3.51%	-
YoY %	-8.73%	98.12%	-49.81%	137.67%	134.74%	-72.93%	-	-
Horiz. %	137.04%	150.14%	75.78%	151.00%	63.53%	27.07%	100.00%	-
ROE	12.76%	13.58%	7.11%	18.74%	12.30%	3.07%	8.84%	-
YoY %	-6.04%	91.00%	-62.06%	52.36%	300.65%	-65.27%	-	-
Horiz. %	144.34%	153.62%	80.43%	211.99%	139.14%	34.73%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	374.72	333.52	318.70	371.93	607.54	485.42	425.31	-2.08%
YoY %	12.35%	4.65%	-14.31%	-38.78%	25.16%	14.13%	-	-
Horiz. %	88.11%	78.42%	74.93%	87.45%	142.85%	114.13%	100.00%	-
EPS	17.36	16.70	7.68	18.56	12.30	5.28	14.85	2.63%
YoY %	3.95%	117.45%	-58.62%	50.89%	132.95%	-64.44%	-	-
Horiz. %	116.90%	112.46%	51.72%	124.98%	82.83%	35.56%	100.00%	-
DPS	1.52	1.00	0.75	0.69	2.00	2.04	0.00	-
YoY %	52.00%	33.33%	8.70%	-65.50%	-1.96%	0.00%	-	-
Horiz. %	74.51%	49.02%	36.76%	33.82%	98.04%	100.00%	-	-
NAPS	1.36	1.23	1.08	0.99	1.00	1.72	1.68	-3.45%
YoY %	10.57%	13.89%	9.09%	-1.00%	-41.86%	2.38%	-	-
Horiz. %	80.95%	73.21%	64.29%	58.93%	59.52%	102.38%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 194,412
RPS	160.44	147.61	140.34	163.11	111.76	89.81	79.53	12.40%
YoY %	8.69%	5.18%	-13.96%	45.95%	24.44%	12.93%	-	-
Horiz. %	201.74%	185.60%	176.46%	205.09%	140.53%	112.93%	100.00%	-
EPS	7.43	7.39	3.38	8.14	2.26	0.98	2.78	17.79%
YoY %	0.54%	118.64%	-58.48%	260.18%	130.61%	-64.75%	-	-
Horiz. %	267.27%	265.83%	121.58%	292.81%	81.29%	35.25%	100.00%	-
DPS	0.65	0.44	0.33	0.30	0.36	0.38	0.00	-
YoY %	47.73%	33.33%	10.00%	-16.67%	-5.26%	0.00%	-	-
Horiz. %	171.05%	115.79%	86.84%	78.95%	94.74%	100.00%	-	-
NAPS	0.5823	0.5444	0.4756	0.4342	0.1839	0.3182	0.3141	10.83%
YoY %	6.96%	14.47%	9.53%	136.11%	-42.21%	1.31%	-	-
Horiz. %	185.39%	173.32%	151.42%	138.24%	58.55%	101.31%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.875	1.01	0.94	0.74	0.75	0.50	1.50	-
P/RPS	0.23	0.30	0.29	0.20	0.12	0.10	0.35	-6.75%
YoY %	-23.33%	3.45%	45.00%	66.67%	20.00%	-71.43%	-	-
Horiz. %	65.71%	85.71%	82.86%	57.14%	34.29%	28.57%	100.00%	-
P/EPS	5.04	6.05	12.24	3.99	6.10	9.47	10.10	-10.93%
YoY %	-16.69%	-50.57%	206.77%	-34.59%	-35.59%	-6.24%	-	-
Horiz. %	49.90%	59.90%	121.19%	39.50%	60.40%	93.76%	100.00%	-
EY	19.84	16.54	8.17	25.08	16.40	10.56	9.90	12.27%
YoY %	19.95%	102.45%	-67.42%	52.93%	55.30%	6.67%	-	-
Horiz. %	200.40%	167.07%	82.53%	253.33%	165.66%	106.67%	100.00%	-
DY	1.74	0.99	0.80	0.93	2.67	4.08	0.00	-
YoY %	75.76%	23.75%	-13.98%	-65.17%	-34.56%	0.00%	-	-
Horiz. %	42.65%	24.26%	19.61%	22.79%	65.44%	100.00%	-	-
P/NAPS	0.64	0.82	0.87	0.75	0.75	0.29	0.89	-5.34%
YoY %	-21.95%	-5.75%	16.00%	0.00%	158.62%	-67.42%	-	-
Horiz. %	71.91%	92.13%	97.75%	84.27%	84.27%	32.58%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	19/08/11	25/08/10	21/08/09	21/08/08	23/08/07	23/08/06	24/08/05	-
Price	0.865	0.98	0.90	1.13	0.89	0.50	0.88	-
P/RPS	0.23	0.29	0.28	0.30	0.15	0.10	0.21	1.52%
YoY %	-20.69%	3.57%	-6.67%	100.00%	50.00%	-52.38%	-	-
Horiz. %	109.52%	138.10%	133.33%	142.86%	71.43%	47.62%	100.00%	-
P/EPS	4.98	5.87	11.72	6.09	7.24	9.47	5.92	-2.83%
YoY %	-15.16%	-49.91%	92.45%	-15.88%	-23.55%	59.97%	-	-
Horiz. %	84.12%	99.16%	197.97%	102.87%	122.30%	159.97%	100.00%	-
EY	20.07	17.04	8.53	16.42	13.82	10.56	16.88	2.92%
YoY %	17.78%	99.77%	-48.05%	18.81%	30.87%	-37.44%	-	-
Horiz. %	118.90%	100.95%	50.53%	97.27%	81.87%	62.56%	100.00%	-
DY	1.76	1.02	0.83	0.61	2.25	4.08	0.00	-
YoY %	72.55%	22.89%	36.07%	-72.89%	-44.85%	0.00%	-	-
Horiz. %	43.14%	25.00%	20.34%	14.95%	55.15%	100.00%	-	-
P/NAPS	0.64	0.80	0.83	1.14	0.89	0.29	0.52	3.51%
YoY %	-20.00%	-3.61%	-27.19%	28.09%	206.90%	-44.23%	-	-
Horiz. %	123.08%	153.85%	159.62%	219.23%	171.15%	55.77%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos