[ENGTEX] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.81%
YoY- -16.25%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 812,176 548,704 269,404 920,458 677,347 445,934 197,154 156.75%
PBT 55,898 40,426 20,143 42,023 40,239 29,977 10,413 206.26%
Tax -14,117 -10,045 -4,996 -11,124 -8,431 -6,238 -2,048 261.76%
NP 41,781 30,381 15,147 30,899 31,808 23,739 8,365 191.91%
-
NP to SH 38,465 28,061 13,937 29,170 30,326 22,614 7,879 187.50%
-
Tax Rate 25.25% 24.85% 24.80% 26.47% 20.95% 20.81% 19.67% -
Total Cost 770,395 518,323 254,257 889,559 645,539 422,195 188,789 155.14%
-
Net Worth 344,406 333,657 323,503 310,739 297,609 292,097 280,854 14.55%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 344,406 333,657 323,503 310,739 297,609 292,097 280,854 14.55%
NOSH 187,177 187,448 188,083 188,326 188,360 188,450 188,492 -0.46%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.14% 5.54% 5.62% 3.36% 4.70% 5.32% 4.24% -
ROE 11.17% 8.41% 4.31% 9.39% 10.19% 7.74% 2.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 433.91 292.72 143.24 488.76 359.60 236.63 104.59 157.96%
EPS 20.55 14.97 7.41 15.49 16.10 12.00 4.18 188.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.78 1.72 1.65 1.58 1.55 1.49 15.08%
Adjusted Per Share Value based on latest NOSH - 189,193
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 102.90 69.52 34.13 116.62 85.82 56.50 24.98 156.74%
EPS 4.87 3.56 1.77 3.70 3.84 2.87 1.00 187.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4363 0.4227 0.4099 0.3937 0.3771 0.3701 0.3558 14.55%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.42 0.95 0.805 0.86 0.90 0.92 0.96 -
P/RPS 0.33 0.32 0.56 0.18 0.25 0.39 0.92 -49.48%
P/EPS 6.91 6.35 10.86 5.55 5.59 7.67 22.97 -55.07%
EY 14.47 15.76 9.20 18.01 17.89 13.04 4.35 122.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.53 0.47 0.52 0.57 0.59 0.64 13.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 22/08/13 23/05/13 27/02/13 22/11/12 27/08/12 24/05/12 -
Price 1.69 1.16 0.875 0.90 0.90 0.94 0.97 -
P/RPS 0.39 0.40 0.61 0.18 0.25 0.40 0.93 -43.94%
P/EPS 8.22 7.75 11.81 5.81 5.59 7.83 23.21 -49.91%
EY 12.16 12.91 8.47 17.21 17.89 12.77 4.31 99.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.65 0.51 0.55 0.57 0.61 0.65 26.03%

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