[ENGTEX] QoQ Cumulative 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- 34.1%
YoY- 9.54%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 548,704 269,404 920,458 677,347 445,934 197,154 793,591 -21.82%
PBT 40,426 20,143 42,023 40,239 29,977 10,413 48,214 -11.09%
Tax -10,045 -4,996 -11,124 -8,431 -6,238 -2,048 -10,269 -1.46%
NP 30,381 15,147 30,899 31,808 23,739 8,365 37,945 -13.78%
-
NP to SH 28,061 13,937 29,170 30,326 22,614 7,879 34,831 -13.42%
-
Tax Rate 24.85% 24.80% 26.47% 20.95% 20.81% 19.67% 21.30% -
Total Cost 518,323 254,257 889,559 645,539 422,195 188,789 755,646 -22.24%
-
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 8.41% 4.31% 9.39% 10.19% 7.74% 2.81% 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 292.72 143.24 488.76 359.60 236.63 104.59 418.32 -21.19%
EPS 14.97 7.41 15.49 16.10 12.00 4.18 18.36 -12.73%
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 69.08 33.92 115.88 85.28 56.14 24.82 99.91 -21.82%
EPS 3.53 1.75 3.67 3.82 2.85 0.99 4.39 -13.53%
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 0.32 0.56 0.18 0.25 0.39 0.92 0.23 24.65%
P/EPS 6.35 10.86 5.55 5.59 7.67 22.97 5.17 14.70%
EY 15.76 9.20 18.01 17.89 13.04 4.35 19.33 -12.73%
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 0.40 0.61 0.18 0.25 0.40 0.93 0.23 44.66%
P/EPS 7.75 11.81 5.81 5.59 7.83 23.21 5.17 31.01%
EY 12.91 8.47 17.21 17.89 12.77 4.31 19.33 -23.61%
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