[ENGTEX] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 36.08%
YoY- -47.32%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 890,880 750,247 659,742 594,613 764,768 519,264 427,516 13.00%
PBT 49,894 48,834 38,979 26,352 51,305 18,812 10,657 29.31%
Tax -10,578 -10,340 -8,349 -5,140 -9,184 -7,229 -5,041 13.13%
NP 39,316 38,494 30,630 21,212 42,121 11,583 5,616 38.27%
-
NP to SH 37,472 35,599 29,118 20,400 38,726 10,372 6,384 34.27%
-
Tax Rate 21.20% 21.17% 21.42% 19.51% 17.90% 38.43% 47.30% -
Total Cost 851,564 711,753 629,112 573,401 722,647 507,681 421,900 12.40%
-
Net Worth 297,194 266,260 244,155 221,721 197,888 0 83,052 23.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 3,770 2,891 1,968 1,462 1,340 1,601 1,673 14.48%
Div Payout % 10.06% 8.12% 6.76% 7.17% 3.46% 15.44% 26.22% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 297,194 266,260 244,155 221,721 197,888 0 83,052 23.65%
NOSH 188,097 188,837 193,774 196,213 192,124 166,619 83,052 14.58%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.41% 5.13% 4.64% 3.57% 5.51% 2.23% 1.31% -
ROE 12.61% 13.37% 11.93% 9.20% 19.57% 0.00% 7.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 473.63 397.30 340.47 303.04 398.06 311.65 514.75 -1.37%
EPS 19.92 18.85 15.03 10.40 20.16 6.22 7.69 17.17%
DPS 2.00 1.53 1.00 0.75 0.70 0.96 2.02 -0.16%
NAPS 1.58 1.41 1.26 1.13 1.03 0.00 1.00 7.91%
Adjusted Per Share Value based on latest NOSH - 196,213
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 112.16 94.45 83.06 74.86 96.28 65.37 53.82 13.00%
EPS 4.72 4.48 3.67 2.57 4.88 1.31 0.80 34.38%
DPS 0.47 0.36 0.25 0.18 0.17 0.20 0.21 14.35%
NAPS 0.3742 0.3352 0.3074 0.2791 0.2491 0.00 0.1046 23.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.90 0.90 0.94 0.92 0.98 0.73 0.51 -
P/RPS 0.19 0.23 0.28 0.30 0.25 0.23 0.10 11.27%
P/EPS 4.52 4.77 6.26 8.85 4.86 11.73 6.63 -6.17%
EY 22.14 20.95 15.99 11.30 20.57 8.53 15.07 6.61%
DY 2.22 1.70 1.06 0.82 0.71 1.32 3.95 -9.14%
P/NAPS 0.57 0.64 0.75 0.81 0.95 0.00 0.51 1.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 23/11/10 24/11/09 27/11/08 21/11/07 22/11/06 -
Price 0.90 0.86 0.94 1.18 0.76 0.72 0.52 -
P/RPS 0.19 0.22 0.28 0.39 0.19 0.23 0.10 11.27%
P/EPS 4.52 4.56 6.26 11.35 3.77 11.57 6.76 -6.48%
EY 22.14 21.92 15.99 8.81 26.52 8.65 14.78 6.96%
DY 2.22 1.78 1.06 0.64 0.92 1.33 3.88 -8.87%
P/NAPS 0.57 0.61 0.75 1.04 0.74 0.00 0.52 1.54%

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