[ENG] QoQ TTM Result on 31-Mar-2008 [#1]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

21-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- 72.31%

YoY- 149.12%

Quarter Report

ETHB_InterimReportQ108.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	554,861	583,060	578,867	552,186	500,590	453,595	415,054	21.24%
YoY %	-4.84%	0.72%	4.83%	10.31%	10.36%	9.29%	-	-
Horiz. %	133.68%	140.48%	139.47%	133.04%	120.61%	109.29%	100.00%	-
PBT	41,672	59,960	54,588	32,474	12,623	-341	-6,130	-
YoY %	-30.50%	9.84%	68.10%	157.26%	3,801.76%	94.44%	-	-
Horiz. %	-679.80%	-978.14%	-890.51%	-529.76%	-205.92%	5.56%	100.00%	-
Tax	-12,767	-10,404	-6,480	-560	6,520	5,115	6,423	-
YoY %	-22.71%	-60.56%	-1,057.14%	-108.59%	27.47%	-20.36%	-	-
Horiz. %	-198.77%	-161.98%	-100.89%	-8.72%	101.51%	79.64%	100.00%	-
NP	28,905	49,556	48,108	31,914	19,143	4,774	293	2005.52%
YoY %	-41.67%	3.01%	50.74%	66.71%	300.98%	1,529.35%	-	-
Horiz. %	9,865.19%	16,913.31%	16,419.11%	10,892.15%	6,533.45%	1,629.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,473	41,028	39,561	25,495	14,796	3,217	-485	-
YoY %	-40.35%	3.71%	55.17%	72.31%	359.93%	763.30%	-	-
Horiz. %	-5,045.98%	-8,459.38%	-8,156.91%	-5,256.70%	-3,050.72%	-663.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.64%	17.35%	11.87%	1.72%	-51.65%	-	-	-
YoY %	76.60%	46.17%	590.12%	103.33%	0.00%	-	-	-
Horiz. %	-59.32%	-33.59%	-22.98%	-3.33%	100.00%	-	-	-
Total Cost	525,956	533,504	530,759	520,272	481,447	448,821	414,761	17.07%
YoY %	-1.41%	0.52%	2.02%	8.06%	7.27%	8.21%	-	-
Horiz. %	126.81%	128.63%	127.97%	125.44%	116.08%	108.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	195,490	203,709	195,557	199,294	185,698	173,353	163,240	12.70%
YoY %	-4.03%	4.17%	-1.88%	7.32%	7.12%	6.20%	-	-
Horiz. %	119.76%	124.79%	119.80%	122.09%	113.76%	106.20%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	7,068	14,290	14,290	10,713	10,713	7,573	7,573	-4.47%
YoY %	-50.54%	0.00%	33.39%	0.00%	41.46%	0.00%	-	-
Horiz. %	93.33%	188.70%	188.70%	141.46%	141.46%	100.00%	100.00%	-
Div Payout %	28.88%	34.83%	36.12%	42.02%	72.41%	235.42%	0.00%	-
YoY %	-17.08%	-3.57%	-14.04%	-41.97%	-69.24%	0.00%	-	-
Horiz. %	12.27%	14.79%	15.34%	17.85%	30.76%	100.00%	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	195,490	203,709	195,557	199,294	185,698	173,353	163,240	12.70%
YoY %	-4.03%	4.17%	-1.88%	7.32%	7.12%	6.20%	-	-
Horiz. %	119.76%	124.79%	119.80%	122.09%	113.76%	106.20%	100.00%	-
NOSH	116,363	119,128	119,242	118,627	119,037	120,384	119,153	-1.56%
YoY %	-2.32%	-0.10%	0.52%	-0.34%	-1.12%	1.03%	-	-
Horiz. %	97.66%	99.98%	100.07%	99.56%	99.90%	101.03%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	5.21%	8.50%	8.31%	5.78%	3.82%	1.05%	0.07%	-
YoY %	-38.71%	2.29%	43.77%	51.31%	263.81%	1,400.00%	-	-
Horiz. %	7,442.86%	12,142.86%	11,871.43%	8,257.14%	5,457.14%	1,500.00%	100.00%	-
ROE	12.52%	20.14%	20.23%	12.79%	7.97%	1.86%	-0.30%	-
YoY %	-37.84%	-0.44%	58.17%	60.48%	328.49%	720.00%	-	-
Horiz. %	-4,173.33%	-6,713.33%	-6,743.33%	-4,263.33%	-2,656.67%	-620.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	476.83	489.44	485.45	465.48	420.53	376.79	348.33	23.16%
YoY %	-2.58%	0.82%	4.29%	10.69%	11.61%	8.17%	-	-
Horiz. %	136.89%	140.51%	139.36%	133.63%	120.73%	108.17%	100.00%	-
EPS	21.03	34.44	33.18	21.49	12.43	2.67	-0.41	-
YoY %	-38.94%	3.80%	54.40%	72.89%	365.54%	751.22%	-	-
Horiz. %	-5,129.27%	-8,400.00%	-8,092.68%	-5,241.46%	-3,031.71%	-651.22%	100.00%	-
DPS	6.07	12.00	12.00	9.00	9.00	6.29	6.36	-3.04%
YoY %	-49.42%	0.00%	33.33%	0.00%	43.08%	-1.10%	-	-
Horiz. %	95.44%	188.68%	188.68%	141.51%	141.51%	98.90%	100.00%	-
NAPS	1.68	1.71	1.64	1.68	1.56	1.44	1.37	14.49%
YoY %	-1.75%	4.27%	-2.38%	7.69%	8.33%	5.11%	-	-
Horiz. %	122.63%	124.82%	119.71%	122.63%	113.87%	105.11%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 118,627
RPS	490.41	515.33	511.62	488.04	442.44	400.90	366.84	21.24%
YoY %	-4.84%	0.73%	4.83%	10.31%	10.36%	9.28%	-	-
Horiz. %	133.68%	140.48%	139.47%	133.04%	120.61%	109.28%	100.00%	-
EPS	21.63	36.26	34.97	22.53	13.08	2.84	-0.43	-
YoY %	-40.35%	3.69%	55.22%	72.25%	360.56%	760.47%	-	-
Horiz. %	-5,030.23%	-8,432.56%	-8,132.56%	-5,239.53%	-3,041.86%	-660.47%	100.00%	-
DPS	6.25	12.63	12.63	9.47	9.47	6.69	6.69	-4.41%
YoY %	-50.51%	0.00%	33.37%	0.00%	41.55%	0.00%	-	-
Horiz. %	93.42%	188.79%	188.79%	141.55%	141.55%	100.00%	100.00%	-
NAPS	1.7278	1.8005	1.7284	1.7614	1.6413	1.5322	1.4428	12.70%
YoY %	-4.04%	4.17%	-1.87%	7.32%	7.12%	6.20%	-	-
Horiz. %	119.75%	124.79%	119.79%	122.08%	113.76%	106.20%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.61	1.20	1.19	1.20	1.30	1.31	1.71	-
P/RPS	0.13	0.25	0.25	0.26	0.31	0.35	0.49	-58.54%
YoY %	-48.00%	0.00%	-3.85%	-16.13%	-11.43%	-28.57%	-	-
Horiz. %	26.53%	51.02%	51.02%	53.06%	63.27%	71.43%	100.00%	-
P/EPS	2.90	3.48	3.59	5.58	10.46	49.02	-420.11	-
YoY %	-16.67%	-3.06%	-35.66%	-46.65%	-78.66%	111.67%	-	-
Horiz. %	-0.69%	-0.83%	-0.85%	-1.33%	-2.49%	-11.67%	100.00%	-
EY	34.48	28.70	27.88	17.91	9.56	2.04	-0.24	-
YoY %	20.14%	2.94%	55.67%	87.34%	368.63%	950.00%	-	-
Horiz. %	-14,366.67%	-11,958.33%	-11,616.67%	-7,462.50%	-3,983.33%	-850.00%	100.00%	-
DY	9.96	10.00	10.08	7.50	6.92	4.80	3.72	92.24%
YoY %	-0.40%	-0.79%	34.40%	8.38%	44.17%	29.03%	-	-
Horiz. %	267.74%	268.82%	270.97%	201.61%	186.02%	129.03%	100.00%	-
P/NAPS	0.36	0.70	0.73	0.71	0.83	0.91	1.25	-56.22%
YoY %	-48.57%	-4.11%	2.82%	-14.46%	-8.79%	-27.20%	-	-
Horiz. %	28.80%	56.00%	58.40%	56.80%	66.40%	72.80%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	12/11/08	14/08/08	21/05/08	26/02/08	15/11/07	09/08/07	-
Price	0.56	0.91	1.38	1.55	1.41	1.57	1.52	-
P/RPS	0.12	0.19	0.28	0.33	0.34	0.42	0.44	-57.77%
YoY %	-36.84%	-32.14%	-15.15%	-2.94%	-19.05%	-4.55%	-	-
Horiz. %	27.27%	43.18%	63.64%	75.00%	77.27%	95.45%	100.00%	-
P/EPS	2.66	2.64	4.16	7.21	11.34	58.75	-373.43	-
YoY %	0.76%	-36.54%	-42.30%	-36.42%	-80.70%	115.73%	-	-
Horiz. %	-0.71%	-0.71%	-1.11%	-1.93%	-3.04%	-15.73%	100.00%	-
EY	37.56	37.85	24.04	13.87	8.82	1.70	-0.27	-
YoY %	-0.77%	57.45%	73.32%	57.26%	418.82%	729.63%	-	-
Horiz. %	-13,911.11%	-14,018.52%	-8,903.70%	-5,137.04%	-3,266.67%	-629.63%	100.00%	-
DY	10.85	13.19	8.70	5.81	6.38	4.01	4.18	88.32%
YoY %	-17.74%	51.61%	49.74%	-8.93%	59.10%	-4.07%	-	-
Horiz. %	259.57%	315.55%	208.13%	139.00%	152.63%	95.93%	100.00%	-
P/NAPS	0.33	0.53	0.84	0.92	0.90	1.09	1.11	-55.29%
YoY %	-37.74%	-36.90%	-8.70%	2.22%	-17.43%	-1.80%	-	-
Horiz. %	29.73%	47.75%	75.68%	82.88%	81.08%	98.20%	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