[ENGTEX] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 17.38%
YoY- 50.09%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,090,375 920,458 793,591 680,090 599,769 751,804 566,402 11.52%
PBT 71,318 42,023 48,214 44,981 30,291 40,377 25,418 18.74%
Tax -16,349 -11,124 -10,269 -9,451 -6,287 -7,203 -6,133 17.73%
NP 54,969 30,899 37,945 35,530 24,004 33,174 19,285 19.05%
-
NP to SH 51,220 29,170 34,831 34,178 22,771 30,437 18,368 18.62%
-
Tax Rate 22.92% 26.47% 21.30% 21.01% 20.76% 17.84% 24.13% -
Total Cost 1,035,406 889,559 755,646 644,560 575,765 718,630 547,117 11.20%
-
Net Worth 186,699 298,925 273,395 192,791 226,381 200,849 157,245 2.90%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 3,267 - 3,770 2,891 1,968 1,462 1,340 15.99%
Div Payout % 6.38% - 10.83% 8.46% 8.64% 4.81% 7.30% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 186,699 298,925 273,395 192,791 226,381 200,849 157,245 2.90%
NOSH 186,699 189,193 188,548 192,791 196,853 195,000 178,688 0.73%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.04% 3.36% 4.78% 5.22% 4.00% 4.41% 3.40% -
ROE 27.43% 9.76% 12.74% 17.73% 10.06% 15.15% 11.68% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 584.03 486.52 420.89 352.76 304.68 385.54 316.98 10.71%
EPS 27.43 15.42 18.47 17.73 11.57 15.61 10.28 17.75%
DPS 1.75 0.00 2.00 1.50 1.00 0.75 0.75 15.15%
NAPS 1.00 1.58 1.45 1.00 1.15 1.03 0.88 2.15%
Adjusted Per Share Value based on latest NOSH - 192,791
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 137.27 115.88 99.91 85.62 75.51 94.65 71.31 11.52%
EPS 6.45 3.67 4.39 4.30 2.87 3.83 2.31 18.64%
DPS 0.41 0.00 0.47 0.36 0.25 0.18 0.17 15.78%
NAPS 0.235 0.3763 0.3442 0.2427 0.285 0.2529 0.198 2.89%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.62 0.86 0.95 0.88 1.09 0.90 0.69 -
P/RPS 0.28 0.18 0.23 0.25 0.36 0.23 0.22 4.09%
P/EPS 5.90 5.58 5.14 4.96 9.42 5.77 6.71 -2.11%
EY 16.93 17.93 19.45 20.15 10.61 17.34 14.90 2.14%
DY 1.08 0.00 2.11 1.70 0.92 0.83 1.09 -0.15%
P/NAPS 1.62 0.54 0.66 0.88 0.95 0.87 0.78 12.94%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 27/02/13 27/02/12 25/02/11 24/02/10 24/02/09 29/02/08 -
Price 1.91 0.90 0.95 0.91 0.97 0.85 0.65 -
P/RPS 0.33 0.18 0.23 0.26 0.32 0.22 0.21 7.81%
P/EPS 6.96 5.84 5.14 5.13 8.39 5.45 6.32 1.61%
EY 14.36 17.13 19.45 19.48 11.93 18.36 15.81 -1.58%
DY 0.92 0.00 2.11 1.65 1.03 0.88 1.15 -3.64%
P/NAPS 1.91 0.57 0.66 0.91 0.84 0.83 0.74 17.10%

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