[ENG] QoQ TTM Result on 31-Dec-2005 [#4]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

23-Feb-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

31-Dec-2005 [#4]

Profit Trend

QoQ- 1.47%

YoY- 6.79%

Quarter Report

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	370,172	352,294	346,964	334,841	316,168	300,579	289,286	17.84%
YoY %	5.07%	1.54%	3.62%	5.91%	5.19%	3.90%	-	-
Horiz. %	127.96%	121.78%	119.94%	115.75%	109.29%	103.90%	100.00%	-
PBT	37,473	45,357	48,654	46,852	43,363	39,898	37,861	-0.68%
YoY %	-17.38%	-6.78%	3.85%	8.05%	8.68%	5.38%	-	-
Horiz. %	98.98%	119.80%	128.51%	123.75%	114.53%	105.38%	100.00%	-
Tax	-3,970	-6,093	-6,031	-5,457	-5,652	-6,522	-7,369	-33.76%
YoY %	34.84%	-1.03%	-10.52%	3.45%	13.34%	11.49%	-	-
Horiz. %	53.87%	82.68%	81.84%	74.05%	76.70%	88.51%	100.00%	-
NP	33,503	39,264	42,623	41,395	37,711	33,376	30,492	6.47%
YoY %	-14.67%	-7.88%	2.97%	9.77%	12.99%	9.46%	-	-
Horiz. %	109.87%	128.77%	139.78%	135.76%	123.68%	109.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,423	29,795	32,068	30,830	30,384	29,210	28,425	-4.74%
YoY %	-11.32%	-7.09%	4.02%	1.47%	4.02%	2.76%	-	-
Horiz. %	92.96%	104.82%	112.82%	108.46%	106.89%	102.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.59%	13.43%	12.40%	11.65%	13.03%	16.35%	19.46%	-
YoY %	-21.15%	8.31%	6.44%	-10.59%	-20.31%	-15.98%	-	-
Horiz. %	54.42%	69.01%	63.72%	59.87%	66.96%	84.02%	100.00%	-
Total Cost	336,669	313,030	304,341	293,446	278,457	267,203	258,794	19.15%
YoY %	7.55%	2.86%	3.71%	5.38%	4.21%	3.25%	-	-
Horiz. %	130.09%	120.96%	117.60%	113.39%	107.60%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,344	173,778	181,823	192,746	136,173	116,766	139,263	16.14%
YoY %	0.33%	-4.42%	-5.67%	41.54%	16.62%	-16.15%	-	-
Horiz. %	125.19%	124.78%	130.56%	138.40%	97.78%	83.85%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	15,323	15,323	17,591	17,591	14,210	14,210	10,876	25.64%
YoY %	0.00%	-12.89%	0.00%	23.79%	0.00%	30.65%	-	-
Horiz. %	140.89%	140.89%	161.74%	161.74%	130.65%	130.65%	100.00%	-
Div Payout %	57.99%	51.43%	54.86%	57.06%	46.77%	48.65%	38.27%	-
YoY %	12.76%	-6.25%	-3.86%	22.00%	-3.86%	27.12%	-	-
Horiz. %	151.53%	134.39%	143.35%	149.10%	122.21%	127.12%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	174,344	173,778	181,823	192,746	136,173	116,766	139,263	16.14%
YoY %	0.33%	-4.42%	-5.67%	41.54%	16.62%	-16.15%	-	-
Horiz. %	125.19%	124.78%	130.56%	138.40%	97.78%	83.85%	100.00%	-
NOSH	117,799	119,026	118,838	117,528	117,390	116,766	118,019	-0.12%
YoY %	-1.03%	0.16%	1.11%	0.12%	0.53%	-1.06%	-	-
Horiz. %	99.81%	100.85%	100.69%	99.58%	99.47%	98.94%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	9.05%	11.15%	12.28%	12.36%	11.93%	11.10%	10.54%	-
YoY %	-18.83%	-9.20%	-0.65%	3.60%	7.48%	5.31%	-	-
Horiz. %	85.86%	105.79%	116.51%	117.27%	113.19%	105.31%	100.00%	-
ROE	15.16%	17.15%	17.64%	16.00%	22.31%	25.02%	20.41%	-
YoY %	-11.60%	-2.78%	10.25%	-28.28%	-10.83%	22.59%	-	-
Horiz. %	74.28%	84.03%	86.43%	78.39%	109.31%	122.59%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	314.24	295.98	291.96	284.90	269.33	257.42	245.12	17.99%
YoY %	6.17%	1.38%	2.48%	5.78%	4.63%	5.02%	-	-
Horiz. %	128.20%	120.75%	119.11%	116.23%	109.88%	105.02%	100.00%	-
EPS	22.43	25.03	26.98	26.23	25.88	25.02	24.08	-4.61%
YoY %	-10.39%	-7.23%	2.86%	1.35%	3.44%	3.90%	-	-
Horiz. %	93.15%	103.95%	112.04%	108.93%	107.48%	103.90%	100.00%	-
DPS	13.00	13.00	15.00	15.00	12.11	12.17	9.22	25.71%
YoY %	0.00%	-13.33%	0.00%	23.86%	-0.49%	32.00%	-	-
Horiz. %	141.00%	141.00%	162.69%	162.69%	131.34%	132.00%	100.00%	-
NAPS	1.48	1.46	1.53	1.64	1.16	1.00	1.18	16.28%
YoY %	1.37%	-4.58%	-6.71%	41.38%	16.00%	-15.25%	-	-
Horiz. %	125.42%	123.73%	129.66%	138.98%	98.31%	84.75%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 117,528
RPS	327.17	311.37	306.66	295.95	279.44	265.66	255.68	17.84%
YoY %	5.07%	1.54%	3.62%	5.91%	5.19%	3.90%	-	-
Horiz. %	127.96%	121.78%	119.94%	115.75%	109.29%	103.90%	100.00%	-
EPS	23.35	26.33	28.34	27.25	26.85	25.82	25.12	-4.75%
YoY %	-11.32%	-7.09%	4.00%	1.49%	3.99%	2.79%	-	-
Horiz. %	92.95%	104.82%	112.82%	108.48%	106.89%	102.79%	100.00%	-
DPS	13.54	13.54	15.55	15.55	12.56	12.56	9.61	25.65%
YoY %	0.00%	-12.93%	0.00%	23.81%	0.00%	30.70%	-	-
Horiz. %	140.89%	140.89%	161.81%	161.81%	130.70%	130.70%	100.00%	-
NAPS	1.5409	1.5359	1.607	1.7036	1.2036	1.032	1.2309	16.13%
YoY %	0.33%	-4.42%	-5.67%	41.54%	16.63%	-16.16%	-	-
Horiz. %	125.18%	124.78%	130.55%	138.40%	97.78%	83.84%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.96	2.18	2.50	2.14	2.15	2.55	2.73	-
P/RPS	0.62	0.74	0.86	0.75	0.80	0.99	1.11	-32.15%
YoY %	-16.22%	-13.95%	14.67%	-6.25%	-19.19%	-10.81%	-	-
Horiz. %	55.86%	66.67%	77.48%	67.57%	72.07%	89.19%	100.00%	-
P/EPS	8.74	8.71	9.26	8.16	8.31	10.19	11.33	-15.87%
YoY %	0.34%	-5.94%	13.48%	-1.81%	-18.45%	-10.06%	-	-
Horiz. %	77.14%	76.88%	81.73%	72.02%	73.35%	89.94%	100.00%	-
EY	11.44	11.48	10.79	12.26	12.04	9.81	8.82	18.91%
YoY %	-0.35%	6.39%	-11.99%	1.83%	22.73%	11.22%	-	-
Horiz. %	129.71%	130.16%	122.34%	139.00%	136.51%	111.22%	100.00%	-
DY	6.63	5.96	6.00	7.01	5.63	4.77	3.38	56.63%
YoY %	11.24%	-0.67%	-14.41%	24.51%	18.03%	41.12%	-	-
Horiz. %	196.15%	176.33%	177.51%	207.40%	166.57%	141.12%	100.00%	-
P/NAPS	1.32	1.49	1.63	1.30	1.85	2.55	2.31	-31.11%
YoY %	-11.41%	-8.59%	25.38%	-29.73%	-27.45%	10.39%	-	-
Horiz. %	57.14%	64.50%	70.56%	56.28%	80.09%	110.39%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	09/11/06	10/08/06	17/05/06	23/02/06	17/11/05	11/08/05	12/05/05	-
Price	1.98	1.91	2.40	2.61	2.09	2.05	2.67	-
P/RPS	0.63	0.65	0.82	0.92	0.78	0.80	1.09	-30.59%
YoY %	-3.08%	-20.73%	-10.87%	17.95%	-2.50%	-26.61%	-	-
Horiz. %	57.80%	59.63%	75.23%	84.40%	71.56%	73.39%	100.00%	-
P/EPS	8.83	7.63	8.89	9.95	8.07	8.19	11.09	-14.08%
YoY %	15.73%	-14.17%	-10.65%	23.30%	-1.47%	-26.15%	-	-
Horiz. %	79.62%	68.80%	80.16%	89.72%	72.77%	73.85%	100.00%	-
EY	11.33	13.11	11.24	10.05	12.38	12.20	9.02	16.40%
YoY %	-13.58%	16.64%	11.84%	-18.82%	1.48%	35.25%	-	-
Horiz. %	125.61%	145.34%	124.61%	111.42%	137.25%	135.25%	100.00%	-
DY	6.57	6.81	6.25	5.75	5.79	5.94	3.45	53.57%
YoY %	-3.52%	8.96%	8.70%	-0.69%	-2.53%	72.17%	-	-
Horiz. %	190.43%	197.39%	181.16%	166.67%	167.83%	172.17%	100.00%	-
P/NAPS	1.34	1.31	1.57	1.59	1.80	2.05	2.26	-29.40%
YoY %	2.29%	-16.56%	-1.26%	-11.67%	-12.20%	-9.29%	-	-
Horiz. %	59.29%	57.96%	69.47%	70.35%	79.65%	90.71%	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