[ENGTEX] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -10.6%
YoY- 9.54%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,097,408 1,077,616 920,458 903,129 891,868 788,616 793,591 24.14%
PBT 80,852 80,572 42,023 53,652 59,954 41,652 48,214 41.19%
Tax -20,090 -19,984 -11,124 -11,241 -12,476 -8,192 -10,269 56.48%
NP 60,762 60,588 30,899 42,410 47,478 33,460 37,945 36.91%
-
NP to SH 56,122 55,748 29,170 40,434 45,228 31,516 34,831 37.47%
-
Tax Rate 24.85% 24.80% 26.47% 20.95% 20.81% 19.67% 21.30% -
Total Cost 1,036,646 1,017,028 889,559 860,718 844,390 755,156 755,646 23.48%
-
Net Worth 333,657 323,503 310,739 297,609 292,097 280,854 275,081 13.74%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 3,794 -
Div Payout % - - - - - - 10.89% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 333,657 323,503 310,739 297,609 292,097 280,854 275,081 13.74%
NOSH 187,448 188,083 188,326 188,360 188,450 188,492 189,711 -0.79%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.54% 5.62% 3.36% 4.70% 5.32% 4.24% 4.78% -
ROE 16.82% 17.23% 9.39% 13.59% 15.48% 11.22% 12.66% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 585.45 572.95 488.76 479.47 473.27 418.38 418.32 25.14%
EPS 29.94 29.64 15.49 21.47 24.00 16.72 18.36 38.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.78 1.72 1.65 1.58 1.55 1.49 1.45 14.66%
Adjusted Per Share Value based on latest NOSH - 188,097
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 138.16 135.67 115.88 113.70 112.28 99.28 99.91 24.14%
EPS 7.07 7.02 3.67 5.09 5.69 3.97 4.39 37.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
NAPS 0.4201 0.4073 0.3912 0.3747 0.3677 0.3536 0.3463 13.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.95 0.805 0.86 0.90 0.92 0.96 0.95 -
P/RPS 0.16 0.14 0.18 0.19 0.19 0.23 0.23 -21.50%
P/EPS 3.17 2.72 5.55 4.19 3.83 5.74 5.17 -27.84%
EY 31.52 36.82 18.01 23.85 26.09 17.42 19.33 38.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.53 0.47 0.52 0.57 0.59 0.64 0.66 -13.61%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 27/02/13 22/11/12 27/08/12 24/05/12 27/02/12 -
Price 1.16 0.875 0.90 0.90 0.94 0.97 0.95 -
P/RPS 0.20 0.15 0.18 0.19 0.20 0.23 0.23 -8.90%
P/EPS 3.87 2.95 5.81 4.19 3.92 5.80 5.17 -17.57%
EY 25.81 33.87 17.21 23.85 25.53 17.24 19.33 21.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.65 0.51 0.55 0.57 0.61 0.65 0.66 -1.01%

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