[ENG] QoQ TTM Result on 31-Dec-2010 [#4]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

22-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- -19.56%

YoY- 11.14%

Quarter Report

InterimReportQ410.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	528,023	522,883	524,042	557,271	563,832	556,317	527,651	0.04%
YoY %	0.98%	-0.22%	-5.96%	-1.16%	1.35%	5.43%	-	-
Horiz. %	100.07%	99.10%	99.32%	105.61%	106.86%	105.43%	100.00%	-
PBT	22,310	30,437	36,773	51,252	64,494	69,310	69,500	-53.08%
YoY %	-26.70%	-17.23%	-28.25%	-20.53%	-6.95%	-0.27%	-	-
Horiz. %	32.10%	43.79%	52.91%	73.74%	92.80%	99.73%	100.00%	-
Tax	-1,713	-1,826	-1,043	-2,070	-3,540	-5,661	-6,990	-60.80%
YoY %	6.19%	-75.07%	49.61%	41.53%	37.47%	19.01%	-	-
Horiz. %	24.51%	26.12%	14.92%	29.61%	50.64%	80.99%	100.00%	-
NP	20,597	28,611	35,730	49,182	60,954	63,649	62,510	-52.26%
YoY %	-28.01%	-19.92%	-27.35%	-19.31%	-4.23%	1.82%	-	-
Horiz. %	32.95%	45.77%	57.16%	78.68%	97.51%	101.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,189	27,881	34,941	48,308	60,056	62,889	61,713	-52.48%
YoY %	-27.59%	-20.21%	-27.67%	-19.56%	-4.50%	1.91%	-	-
Horiz. %	32.71%	45.18%	56.62%	78.28%	97.31%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.68%	6.00%	2.84%	4.04%	5.49%	8.17%	10.06%	-
YoY %	28.00%	111.27%	-29.70%	-26.41%	-32.80%	-18.79%	-	-
Horiz. %	76.34%	59.64%	28.23%	40.16%	54.57%	81.21%	100.00%	-
Total Cost	507,426	494,272	488,312	508,089	502,878	492,668	465,141	5.96%
YoY %	2.66%	1.22%	-3.89%	1.04%	2.07%	5.92%	-	-
Horiz. %	109.09%	106.26%	104.98%	109.23%	108.11%	105.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,839	274,589	261,491	267,295	260,813	258,590	252,158	10.22%
YoY %	6.28%	5.01%	-2.17%	2.49%	0.86%	2.55%	-	-
Horiz. %	115.74%	108.90%	103.70%	106.00%	103.43%	102.55%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	4,837	4,837	12,122	12,122	14,423	14,423	10,717	-41.13%
YoY %	0.00%	-60.10%	0.00%	-15.95%	0.00%	34.58%	-	-
Horiz. %	45.13%	45.13%	113.11%	113.11%	134.58%	134.58%	100.00%	-
Div Payout %	23.96%	17.35%	34.69%	25.09%	24.02%	22.93%	17.37%	-
YoY %	38.10%	-49.99%	38.26%	4.45%	4.75%	32.01%	-	-
Horiz. %	137.94%	99.88%	199.71%	144.44%	138.28%	132.01%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	291,839	274,589	261,491	267,295	260,813	258,590	252,158	10.22%
YoY %	6.28%	5.01%	-2.17%	2.49%	0.86%	2.55%	-	-
Horiz. %	115.74%	108.90%	103.70%	106.00%	103.43%	102.55%	100.00%	-
NOSH	127,999	123,688	119,950	120,948	122,447	121,403	119,506	4.67%
YoY %	3.49%	3.12%	-0.83%	-1.22%	0.86%	1.59%	-	-
Horiz. %	107.11%	103.50%	100.37%	101.21%	102.46%	101.59%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	3.90%	5.47%	6.82%	8.83%	10.81%	11.44%	11.85%	-
YoY %	-28.70%	-19.79%	-22.76%	-18.32%	-5.51%	-3.46%	-	-
Horiz. %	32.91%	46.16%	57.55%	74.51%	91.22%	96.54%	100.00%	-
ROE	6.92%	10.15%	13.36%	18.07%	23.03%	24.32%	24.47%	-
YoY %	-31.82%	-24.03%	-26.07%	-21.54%	-5.30%	-0.61%	-	-
Horiz. %	28.28%	41.48%	54.60%	73.85%	94.12%	99.39%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	412.52	422.74	436.88	460.75	460.47	458.24	441.52	-4.42%
YoY %	-2.42%	-3.24%	-5.18%	0.06%	0.49%	3.79%	-	-
Horiz. %	93.43%	95.75%	98.95%	104.36%	104.29%	103.79%	100.00%	-
EPS	15.77	22.54	29.13	39.94	49.05	51.80	51.64	-54.61%
YoY %	-30.04%	-22.62%	-27.07%	-18.57%	-5.31%	0.31%	-	-
Horiz. %	30.54%	43.65%	56.41%	77.34%	94.98%	100.31%	100.00%	-
DPS	3.78	3.91	10.11	10.00	11.78	11.88	9.00	-43.88%
YoY %	-3.32%	-61.33%	1.10%	-15.11%	-0.84%	32.00%	-	-
Horiz. %	42.00%	43.44%	112.33%	111.11%	130.89%	132.00%	100.00%	-
NAPS	2.28	2.22	2.18	2.21	2.13	2.13	2.11	5.29%
YoY %	2.70%	1.83%	-1.36%	3.76%	0.00%	0.95%	-	-
Horiz. %	108.06%	105.21%	103.32%	104.74%	100.95%	100.95%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 120,948
RPS	466.69	462.14	463.17	492.54	498.34	491.69	466.36	0.04%
YoY %	0.98%	-0.22%	-5.96%	-1.16%	1.35%	5.43%	-	-
Horiz. %	100.07%	99.10%	99.32%	105.61%	106.86%	105.43%	100.00%	-
EPS	17.84	24.64	30.88	42.70	53.08	55.58	54.54	-52.49%
YoY %	-27.60%	-20.21%	-27.68%	-19.56%	-4.50%	1.91%	-	-
Horiz. %	32.71%	45.18%	56.62%	78.29%	97.32%	101.91%	100.00%	-
DPS	4.28	4.28	10.71	10.71	12.75	12.75	9.47	-41.07%
YoY %	0.00%	-60.04%	0.00%	-16.00%	0.00%	34.64%	-	-
Horiz. %	45.20%	45.20%	113.09%	113.09%	134.64%	134.64%	100.00%	-
NAPS	2.5794	2.4269	2.3112	2.3625	2.3052	2.2855	2.2287	10.22%
YoY %	6.28%	5.01%	-2.17%	2.49%	0.86%	2.55%	-	-
Horiz. %	115.74%	108.89%	103.70%	106.00%	103.43%	102.55%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	2.06	1.78	1.78	1.88	1.81	2.30	2.68	-
P/RPS	0.50	0.42	0.41	0.41	0.39	0.50	0.61	-12.40%
YoY %	19.05%	2.44%	0.00%	5.13%	-22.00%	-18.03%	-	-
Horiz. %	81.97%	68.85%	67.21%	67.21%	63.93%	81.97%	100.00%	-
P/EPS	13.06	7.90	6.11	4.71	3.69	4.44	5.19	84.90%
YoY %	65.32%	29.30%	29.72%	27.64%	-16.89%	-14.45%	-	-
Horiz. %	251.64%	152.22%	117.73%	90.75%	71.10%	85.55%	100.00%	-
EY	7.66	12.66	16.36	21.25	27.10	22.52	19.27	-45.90%
YoY %	-39.49%	-22.62%	-23.01%	-21.59%	20.34%	16.87%	-	-
Horiz. %	39.75%	65.70%	84.90%	110.28%	140.63%	116.87%	100.00%	-
DY	1.83	2.20	5.68	5.32	6.51	5.17	3.36	-33.28%
YoY %	-16.82%	-61.27%	6.77%	-18.28%	25.92%	53.87%	-	-
Horiz. %	54.46%	65.48%	169.05%	158.33%	193.75%	153.87%	100.00%	-
P/NAPS	0.90	0.80	0.82	0.85	0.85	1.08	1.27	-20.49%
YoY %	12.50%	-2.44%	-3.53%	0.00%	-21.30%	-14.96%	-	-
Horiz. %	70.87%	62.99%	64.57%	66.93%	66.93%	85.04%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	22/08/11	25/05/11	22/02/11	23/11/10	24/08/10	25/05/10	-
Price	1.52	2.16	1.84	1.89	1.79	1.89	2.25	-
P/RPS	0.37	0.51	0.42	0.41	0.39	0.41	0.51	-19.24%
YoY %	-27.45%	21.43%	2.44%	5.13%	-4.88%	-19.61%	-	-
Horiz. %	72.55%	100.00%	82.35%	80.39%	76.47%	80.39%	100.00%	-
P/EPS	9.64	9.58	6.32	4.73	3.65	3.65	4.36	69.63%
YoY %	0.63%	51.58%	33.62%	29.59%	0.00%	-16.28%	-	-
Horiz. %	221.10%	219.72%	144.95%	108.49%	83.72%	83.72%	100.00%	-
EY	10.38	10.44	15.83	21.13	27.40	27.41	22.95	-41.04%
YoY %	-0.57%	-34.05%	-25.08%	-22.88%	-0.04%	19.43%	-	-
Horiz. %	45.23%	45.49%	68.98%	92.07%	119.39%	119.43%	100.00%	-
DY	2.49	1.81	5.49	5.29	6.58	6.29	4.00	-27.07%
YoY %	37.57%	-67.03%	3.78%	-19.60%	4.61%	57.25%	-	-
Horiz. %	62.25%	45.25%	137.25%	132.25%	164.50%	157.25%	100.00%	-
P/NAPS	0.67	0.97	0.84	0.86	0.84	0.89	1.07	-26.78%
YoY %	-30.93%	15.48%	-2.33%	2.38%	-5.62%	-16.82%	-	-
Horiz. %	62.62%	90.65%	78.50%	80.37%	78.50%	83.18%	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