[ENGTEX] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.01%
YoY- -6.69%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 352,556 357,689 352,322 338,817 320,245 305,212 295,973 12.38%
PBT 17,178 19,734 23,345 20,037 20,684 19,199 17,816 -2.40%
Tax -4,810 -5,231 -6,345 -5,018 -5,038 -4,741 -4,322 7.39%
NP 12,368 14,503 17,000 15,019 15,646 14,458 13,494 -5.64%
-
NP to SH 12,312 14,503 17,000 15,019 15,646 14,458 13,494 -5.93%
-
Tax Rate 28.00% 26.51% 27.18% 25.04% 24.36% 24.69% 24.26% -
Total Cost 340,188 343,186 335,322 323,798 304,599 290,754 282,479 13.20%
-
Net Worth 139,263 136,919 136,776 135,760 127,166 60,058 60,195 75.01%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 4,213 8,414 12,627 12,627 -
Div Payout % - - - 28.06% 53.78% 87.34% 93.58% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 139,263 136,919 136,776 135,760 127,166 60,058 60,195 75.01%
NOSH 82,894 81,499 82,894 82,780 63,583 60,058 60,195 23.80%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.51% 4.05% 4.83% 4.43% 4.89% 4.74% 4.56% -
ROE 8.84% 10.59% 12.43% 11.06% 12.30% 24.07% 22.42% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 425.31 438.88 425.02 409.30 503.66 508.19 491.69 -9.22%
EPS 14.85 17.80 20.51 18.14 24.61 24.07 22.42 -24.03%
DPS 0.00 0.00 0.00 5.09 13.23 21.00 21.00 -
NAPS 1.68 1.68 1.65 1.64 2.00 1.00 1.00 41.36%
Adjusted Per Share Value based on latest NOSH - 82,780
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.39 45.03 44.36 42.66 40.32 38.43 37.26 12.39%
EPS 1.55 1.83 2.14 1.89 1.97 1.82 1.70 -5.97%
DPS 0.00 0.00 0.00 0.53 1.06 1.59 1.59 -
NAPS 0.1753 0.1724 0.1722 0.1709 0.1601 0.0756 0.0758 74.97%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.50 1.67 1.90 1.69 1.60 2.00 2.35 -
P/RPS 0.35 0.38 0.45 0.41 0.32 0.39 0.48 -19.00%
P/EPS 10.10 9.38 9.26 9.31 6.50 8.31 10.48 -2.43%
EY 9.90 10.66 10.79 10.74 15.38 12.04 9.54 2.50%
DY 0.00 0.00 0.00 3.01 8.27 10.50 8.94 -
P/NAPS 0.89 0.99 1.15 1.03 0.80 2.00 2.35 -47.68%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 26/05/05 25/02/05 24/11/04 25/08/04 28/05/04 25/02/04 -
Price 0.88 1.75 1.90 1.86 1.50 2.05 2.23 -
P/RPS 0.21 0.40 0.45 0.45 0.30 0.40 0.45 -39.86%
P/EPS 5.92 9.83 9.26 10.25 6.10 8.52 9.95 -29.28%
EY 16.88 10.17 10.79 9.75 16.40 11.74 10.05 41.34%
DY 0.00 0.00 0.00 2.74 8.82 10.24 9.42 -
P/NAPS 0.52 1.04 1.15 1.13 0.75 2.05 2.23 -62.14%

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