[ENGTEX] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.62%
YoY- -25.19%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 920,458 793,591 680,090 599,769 751,804 566,402 452,213 12.56%
PBT 42,023 48,214 44,981 30,291 40,377 25,418 15,989 17.45%
Tax -11,124 -10,269 -9,451 -6,287 -7,203 -6,133 -7,334 7.18%
NP 30,899 37,945 35,530 24,004 33,174 19,285 8,655 23.60%
-
NP to SH 29,170 34,831 34,178 22,771 30,437 18,368 8,219 23.48%
-
Tax Rate 26.47% 21.30% 21.01% 20.76% 17.84% 24.13% 45.87% -
Total Cost 889,559 755,646 644,560 575,765 718,630 547,117 443,558 12.28%
-
Net Worth 298,925 273,395 192,791 226,381 200,849 157,245 80,071 24.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 3,770 2,891 1,968 1,462 1,340 1,601 -
Div Payout % - 10.83% 8.46% 8.64% 4.81% 7.30% 19.48% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 298,925 273,395 192,791 226,381 200,849 157,245 80,071 24.52%
NOSH 189,193 188,548 192,791 196,853 195,000 178,688 80,071 15.39%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.36% 4.78% 5.22% 4.00% 4.41% 3.40% 1.91% -
ROE 9.76% 12.74% 17.73% 10.06% 15.15% 11.68% 10.26% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 486.52 420.89 352.76 304.68 385.54 316.98 564.76 -2.45%
EPS 15.42 18.47 17.73 11.57 15.61 10.28 10.26 7.01%
DPS 0.00 2.00 1.50 1.00 0.75 0.75 2.00 -
NAPS 1.58 1.45 1.00 1.15 1.03 0.88 1.00 7.91%
Adjusted Per Share Value based on latest NOSH - 196,853
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 115.88 99.91 85.62 75.51 94.65 71.31 56.93 12.56%
EPS 3.67 4.39 4.30 2.87 3.83 2.31 1.03 23.56%
DPS 0.00 0.47 0.36 0.25 0.18 0.17 0.20 -
NAPS 0.3763 0.3442 0.2427 0.285 0.2529 0.198 0.1008 24.52%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.86 0.95 0.88 1.09 0.90 0.69 0.52 -
P/RPS 0.18 0.23 0.25 0.36 0.23 0.22 0.09 12.23%
P/EPS 5.58 5.14 4.96 9.42 5.77 6.71 5.07 1.60%
EY 17.93 19.45 20.15 10.61 17.34 14.90 19.74 -1.58%
DY 0.00 2.11 1.70 0.92 0.83 1.09 3.85 -
P/NAPS 0.54 0.66 0.88 0.95 0.87 0.78 0.52 0.63%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 29/02/08 26/02/07 -
Price 0.90 0.95 0.91 0.97 0.85 0.65 0.76 -
P/RPS 0.18 0.23 0.26 0.32 0.22 0.21 0.13 5.56%
P/EPS 5.84 5.14 5.13 8.39 5.45 6.32 7.40 -3.86%
EY 17.13 19.45 19.48 11.93 18.36 15.81 13.51 4.03%
DY 0.00 2.11 1.65 1.03 0.88 1.15 2.63 -
P/NAPS 0.57 0.66 0.91 0.84 0.83 0.74 0.76 -4.67%

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