[ENGTEX] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1305.62%
YoY- 76.89%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 278,199 263,472 279,300 269,404 243,111 231,413 248,780 7.71%
PBT 15,420 15,472 20,283 20,143 1,784 10,262 19,564 -14.63%
Tax -2,232 -4,072 -5,049 -4,996 -2,693 -2,193 -4,190 -34.21%
NP 13,188 11,400 15,234 15,147 -909 8,069 15,374 -9.69%
-
NP to SH 12,755 10,404 14,124 13,937 -1,156 7,712 14,735 -9.14%
-
Tax Rate 14.47% 26.32% 24.89% 24.80% 150.95% 21.37% 21.42% -
Total Cost 265,011 252,072 264,066 254,257 244,020 223,344 233,406 8.80%
-
Net Worth 186,699 343,070 332,549 323,503 298,925 297,194 292,062 -25.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,267 - - - - - - -
Div Payout % 25.62% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 186,699 343,070 332,549 323,503 298,925 297,194 292,062 -25.73%
NOSH 186,699 186,451 186,825 188,083 189,193 188,097 188,427 -0.61%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.74% 4.33% 5.45% 5.62% -0.37% 3.49% 6.18% -
ROE 6.83% 3.03% 4.25% 4.31% -0.39% 2.59% 5.05% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 149.01 141.31 149.50 143.24 128.50 123.03 132.03 8.37%
EPS 4.47 5.58 7.56 7.41 -0.61 4.10 7.82 -31.05%
DPS 1.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.84 1.78 1.72 1.58 1.58 1.55 -25.27%
Adjusted Per Share Value based on latest NOSH - 188,083
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.02 33.17 35.16 33.92 30.61 29.13 31.32 7.70%
EPS 1.61 1.31 1.78 1.75 -0.15 0.97 1.86 -9.15%
DPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.235 0.4319 0.4187 0.4073 0.3763 0.3742 0.3677 -25.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.62 1.42 0.95 0.805 0.86 0.90 0.92 -
P/RPS 1.09 1.00 0.64 0.56 0.67 0.73 0.70 34.23%
P/EPS 23.71 25.45 12.57 10.86 -140.75 21.95 11.76 59.39%
EY 4.22 3.93 7.96 9.20 -0.71 4.56 8.50 -37.22%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.77 0.53 0.47 0.54 0.57 0.59 95.72%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 22/08/13 23/05/13 27/02/13 22/11/12 27/08/12 -
Price 1.91 1.69 1.16 0.875 0.90 0.90 0.94 -
P/RPS 1.28 1.20 0.78 0.61 0.70 0.73 0.71 47.96%
P/EPS 27.96 30.29 15.34 11.81 -147.30 21.95 12.02 75.28%
EY 3.58 3.30 6.52 8.47 -0.68 4.56 8.32 -42.91%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.92 0.65 0.51 0.57 0.57 0.61 113.58%

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