[ENGTEX] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
22-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.01%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 352,400 342,300 295,973 302,032 303,856 305,344 146,722 79.44%
PBT 28,132 28,760 17,815 22,142 22,394 23,228 11,208 84.79%
Tax -7,240 -8,340 -4,321 -5,722 -5,806 -6,664 -2,741 91.19%
NP 20,892 20,420 13,494 16,420 16,588 16,564 8,467 82.70%
-
NP to SH 20,892 20,420 13,494 16,420 16,588 16,564 8,467 82.70%
-
Tax Rate 25.74% 29.00% 24.25% 25.84% 25.93% 28.69% 24.46% -
Total Cost 331,508 321,880 282,479 285,612 287,268 288,780 138,255 79.24%
-
Net Worth 123,621 107,505 102,763 100,322 99,768 95,423 50,406 81.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 8,653 - 4,206 - - - 2,306 141.66%
Div Payout % 41.42% - 31.17% - - - 27.24% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 123,621 107,505 102,763 100,322 99,768 95,423 50,406 81.96%
NOSH 61,810 60,058 60,095 60,073 60,101 60,014 32,945 52.17%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.93% 5.97% 4.56% 5.44% 5.46% 5.42% 5.77% -
ROE 16.90% 18.99% 13.13% 16.37% 16.63% 17.36% 16.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 570.13 569.94 492.50 502.77 505.57 508.78 445.35 17.91%
EPS 33.80 34.00 17.60 27.33 27.60 27.60 25.70 20.05%
DPS 14.00 0.00 7.00 0.00 0.00 0.00 7.00 58.80%
NAPS 2.00 1.79 1.71 1.67 1.66 1.59 1.53 19.57%
Adjusted Per Share Value based on latest NOSH - 60,014
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.37 43.09 37.26 38.02 38.25 38.44 18.47 79.46%
EPS 2.63 2.57 1.70 2.07 2.09 2.09 1.07 82.22%
DPS 1.09 0.00 0.53 0.00 0.00 0.00 0.29 141.93%
NAPS 0.1556 0.1353 0.1294 0.1263 0.1256 0.1201 0.0635 81.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.60 2.00 2.35 2.58 1.49 0.88 0.92 -
P/RPS 0.28 0.35 0.48 0.51 0.29 0.17 0.21 21.16%
P/EPS 4.73 5.88 10.47 9.44 5.40 3.19 3.58 20.42%
EY 21.12 17.00 9.55 10.59 18.52 31.36 27.93 -17.01%
DY 8.75 0.00 2.98 0.00 0.00 0.00 7.61 9.76%
P/NAPS 0.80 1.12 1.37 1.54 0.90 0.55 0.60 21.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 28/05/04 25/02/04 21/11/03 27/08/03 29/05/03 24/02/03 -
Price 1.50 2.05 2.23 2.41 2.14 1.08 0.88 -
P/RPS 0.26 0.36 0.45 0.48 0.42 0.21 0.20 19.13%
P/EPS 4.44 6.03 9.93 8.82 7.75 3.91 3.42 19.02%
EY 22.53 16.59 10.07 11.34 12.90 25.56 29.20 -15.88%
DY 9.33 0.00 3.14 0.00 0.00 0.00 7.95 11.27%
P/NAPS 0.75 1.15 1.30 1.44 1.29 0.68 0.58 18.71%

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