[ENG] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

12-May-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Mar-2005 [#1]

Profit Trend

QoQ- -15.06%

YoY- -6.75%

Quarter Report

Engtek Interim Report Q105.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	334,841	322,986	315,250	303,192	283,957	280,038	282,004	12.09%
YoY %	3.67%	2.45%	3.98%	6.77%	1.40%	-0.70%	-	-
Horiz. %	118.74%	114.53%	111.79%	107.51%	100.69%	99.30%	100.00%	-
PBT	46,852	41,850	39,164	37,916	37,465	33,985	34,296	23.04%
YoY %	11.95%	6.86%	3.29%	1.20%	10.24%	-0.91%	-	-
Horiz. %	136.61%	122.03%	114.19%	110.56%	109.24%	99.09%	100.00%	-
Tax	-5,457	-4,853	-4,980	-5,128	-8,596	-8,777	-9,126	-28.95%
YoY %	-12.45%	2.55%	2.89%	40.34%	2.06%	3.82%	-	-
Horiz. %	59.80%	53.18%	54.57%	56.19%	94.19%	96.18%	100.00%	-
NP	41,395	36,997	34,184	32,788	28,869	25,208	25,170	39.20%
YoY %	11.89%	8.23%	4.26%	13.58%	14.52%	0.15%	-	-
Horiz. %	164.46%	146.99%	135.81%	130.27%	114.70%	100.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,830	27,228	25,852	24,520	28,869	25,208	25,170	14.43%
YoY %	13.23%	5.32%	5.43%	-15.06%	14.52%	0.15%	-	-
Horiz. %	122.49%	108.18%	102.71%	97.42%	114.70%	100.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.65%	11.60%	12.72%	13.52%	22.94%	25.83%	26.61%	-
YoY %	0.43%	-8.81%	-5.92%	-41.06%	-11.19%	-2.93%	-	-
Horiz. %	43.78%	43.59%	47.80%	50.81%	86.21%	97.07%	100.00%	-
Total Cost	293,446	285,989	281,066	270,404	255,088	254,830	256,834	9.26%
YoY %	2.61%	1.75%	3.94%	6.00%	0.10%	-0.78%	-	-
Horiz. %	114.26%	111.35%	109.43%	105.28%	99.32%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,437	136,920	117,342	139,263	130,995	124,096	122,516	26.47%
YoY %	27.40%	16.68%	-15.74%	6.31%	5.56%	1.29%	-	-
Horiz. %	142.38%	111.76%	95.78%	113.67%	106.92%	101.29%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	17,679	7,868	11,734	-	10,846	3,331	5,000	131.55%
YoY %	124.69%	-32.95%	0.00%	-	225.61%	-33.38%	-	-
Horiz. %	353.58%	157.36%	234.68%	-	216.92%	66.62%	100.00%	-
Div Payout %	57.35%	28.90%	45.39%	-	37.57%	13.22%	19.87%	-
YoY %	98.44%	-36.33%	0.00%	-	184.19%	-33.47%	-	-
Horiz. %	288.63%	145.45%	228.43%	-	189.08%	66.53%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	174,437	136,920	117,342	139,263	130,995	124,096	122,516	26.47%
YoY %	27.40%	16.68%	-15.74%	6.31%	5.56%	1.29%	-	-
Horiz. %	142.38%	111.76%	95.78%	113.67%	106.92%	101.29%	100.00%	-
NOSH	117,863	118,034	117,342	118,019	83,436	83,286	83,344	25.91%
YoY %	-0.14%	0.59%	-0.57%	41.45%	0.18%	-0.07%	-	-
Horiz. %	141.42%	141.62%	140.79%	141.60%	100.11%	99.93%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	12.36%	11.45%	10.84%	10.81%	10.17%	9.00%	8.93%	-
YoY %	7.95%	5.63%	0.28%	6.29%	13.00%	0.78%	-	-
Horiz. %	138.41%	128.22%	121.39%	121.05%	113.89%	100.78%	100.00%	-
ROE	17.67%	19.89%	22.03%	17.61%	22.04%	20.31%	20.54%	-
YoY %	-11.16%	-9.71%	25.10%	-20.10%	8.52%	-1.12%	-	-
Horiz. %	86.03%	96.84%	107.25%	85.74%	107.30%	98.88%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	284.09	273.64	268.66	256.90	340.33	336.24	338.36	-10.97%
YoY %	3.82%	1.85%	4.58%	-24.51%	1.22%	-0.63%	-	-
Horiz. %	83.96%	80.87%	79.40%	75.93%	100.58%	99.37%	100.00%	-
EPS	26.20	23.07	22.00	20.80	34.60	30.27	30.20	-9.01%
YoY %	13.57%	4.86%	5.77%	-39.88%	14.30%	0.23%	-	-
Horiz. %	86.75%	76.39%	72.85%	68.87%	114.57%	100.23%	100.00%	-
DPS	15.00	6.67	10.00	0.00	13.00	4.00	6.00	83.89%
YoY %	124.89%	-33.30%	0.00%	0.00%	225.00%	-33.33%	-	-
Horiz. %	250.00%	111.17%	166.67%	0.00%	216.67%	66.67%	100.00%	-
NAPS	1.48	1.16	1.00	1.18	1.57	1.49	1.47	0.45%
YoY %	27.59%	16.00%	-15.25%	-24.84%	5.37%	1.36%	-	-
Horiz. %	100.68%	78.91%	68.03%	80.27%	106.80%	101.36%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 118,019
RPS	295.95	285.47	278.63	267.97	250.97	247.51	249.25	12.09%
YoY %	3.67%	2.45%	3.98%	6.77%	1.40%	-0.70%	-	-
Horiz. %	118.74%	114.53%	111.79%	107.51%	100.69%	99.30%	100.00%	-
EPS	27.25	24.07	22.85	21.67	25.52	22.28	22.25	14.42%
YoY %	13.21%	5.34%	5.45%	-15.09%	14.54%	0.13%	-	-
Horiz. %	122.47%	108.18%	102.70%	97.39%	114.70%	100.13%	100.00%	-
DPS	15.63	6.95	10.37	0.00	9.59	2.94	4.42	131.57%
YoY %	124.89%	-32.98%	0.00%	0.00%	226.19%	-33.48%	-	-
Horiz. %	353.62%	157.24%	234.62%	0.00%	216.97%	66.52%	100.00%	-
NAPS	1.5417	1.2102	1.0371	1.2309	1.1578	1.0968	1.0828	26.47%
YoY %	27.39%	16.69%	-15.74%	6.31%	5.56%	1.29%	-	-
Horiz. %	142.38%	111.77%	95.78%	113.68%	106.93%	101.29%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	2.14	2.15	2.55	2.73	3.56	3.20	3.72	-
P/RPS	0.75	0.79	0.95	1.06	1.05	0.95	1.10	-22.47%
YoY %	-5.06%	-16.84%	-10.38%	0.95%	10.53%	-13.64%	-	-
Horiz. %	68.18%	71.82%	86.36%	96.36%	95.45%	86.36%	100.00%	-
P/EPS	8.18	9.32	11.57	13.14	10.29	10.57	12.32	-23.83%
YoY %	-12.23%	-19.45%	-11.95%	27.70%	-2.65%	-14.20%	-	-
Horiz. %	66.40%	75.65%	93.91%	106.66%	83.52%	85.80%	100.00%	-
EY	12.22	10.73	8.64	7.61	9.72	9.46	8.12	31.22%
YoY %	13.89%	24.19%	13.53%	-21.71%	2.75%	16.50%	-	-
Horiz. %	150.49%	132.14%	106.40%	93.72%	119.70%	116.50%	100.00%	-
DY	7.01	3.10	3.92	0.00	3.65	1.25	1.61	165.92%
YoY %	126.13%	-20.92%	0.00%	0.00%	192.00%	-22.36%	-	-
Horiz. %	435.40%	192.55%	243.48%	0.00%	226.71%	77.64%	100.00%	-
P/NAPS	1.45	1.85	2.55	2.31	2.27	2.15	2.53	-30.93%
YoY %	-21.62%	-27.45%	10.39%	1.76%	5.58%	-15.02%	-	-
Horiz. %	57.31%	73.12%	100.79%	91.30%	89.72%	84.98%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/06	17/11/05	11/08/05	12/05/05	24/02/05	26/11/04	27/09/04	-
Price	2.61	2.09	2.05	2.67	3.54	3.20	3.14	-
P/RPS	0.92	0.76	0.76	1.04	1.04	0.95	0.93	-0.71%
YoY %	21.05%	0.00%	-26.92%	0.00%	9.47%	2.15%	-	-
Horiz. %	98.92%	81.72%	81.72%	111.83%	111.83%	102.15%	100.00%	-
P/EPS	9.98	9.06	9.30	12.85	10.23	10.57	10.40	-2.70%
YoY %	10.15%	-2.58%	-27.63%	25.61%	-3.22%	1.63%	-	-
Horiz. %	95.96%	87.12%	89.42%	123.56%	98.37%	101.63%	100.00%	-
EY	10.02	11.04	10.75	7.78	9.77	9.46	9.62	2.74%
YoY %	-9.24%	2.70%	38.17%	-20.37%	3.28%	-1.66%	-	-
Horiz. %	104.16%	114.76%	111.75%	80.87%	101.56%	98.34%	100.00%	-
DY	5.75	3.19	4.88	0.00	3.67	1.25	1.91	108.07%
YoY %	80.25%	-34.63%	0.00%	0.00%	193.60%	-34.55%	-	-
Horiz. %	301.05%	167.02%	255.50%	0.00%	192.15%	65.45%	100.00%	-
P/NAPS	1.76	1.80	2.05	2.26	2.25	2.15	2.14	-12.18%
YoY %	-2.22%	-12.20%	-9.29%	0.44%	4.65%	0.47%	-	-
Horiz. %	82.24%	84.11%	95.79%	105.61%	105.14%	100.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos