[ENGTEX] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 75.59%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,074,316 1,160,845 1,178,342 1,090,375 920,458 793,591 680,090 7.91%
PBT 86,945 62,434 64,169 71,318 42,023 48,214 44,981 11.59%
Tax -25,398 -19,974 -18,261 -16,349 -11,124 -10,269 -9,451 17.89%
NP 61,547 42,460 45,908 54,969 30,899 37,945 35,530 9.58%
-
NP to SH 59,190 40,335 43,630 51,220 29,170 34,831 34,178 9.57%
-
Tax Rate 29.21% 31.99% 28.46% 22.92% 26.47% 21.30% 21.01% -
Total Cost 1,012,769 1,118,385 1,132,434 1,035,406 889,559 755,646 644,560 7.81%
-
Net Worth 536,216 477,495 436,683 237,558 310,739 275,081 253,122 13.31%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,285 2,224 2,930 3,273 - 3,794 2,920 -4.00%
Div Payout % 3.86% 5.51% 6.72% 6.39% - 10.89% 8.55% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 536,216 477,495 436,683 237,558 310,739 275,081 253,122 13.31%
NOSH 304,668 296,580 293,075 187,054 188,326 189,711 194,709 7.74%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.73% 3.66% 3.90% 5.04% 3.36% 4.78% 5.22% -
ROE 11.04% 8.45% 9.99% 21.56% 9.39% 12.66% 13.50% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 352.62 391.41 402.06 582.92 488.76 418.32 349.28 0.15%
EPS 19.43 13.60 14.88 17.91 15.49 18.36 17.55 1.70%
DPS 0.75 0.75 1.00 1.75 0.00 2.00 1.50 -10.90%
NAPS 1.76 1.61 1.49 1.27 1.65 1.45 1.30 5.17%
Adjusted Per Share Value based on latest NOSH - 186,699
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 135.25 146.15 148.35 137.27 115.88 99.91 85.62 7.91%
EPS 7.45 5.08 5.49 6.45 3.67 4.39 4.30 9.58%
DPS 0.29 0.28 0.37 0.41 0.00 0.48 0.37 -3.97%
NAPS 0.6751 0.6012 0.5498 0.2991 0.3912 0.3463 0.3187 13.31%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.21 1.27 1.11 1.62 0.86 0.95 0.88 -
P/RPS 0.34 0.32 0.28 0.28 0.18 0.23 0.25 5.25%
P/EPS 6.23 9.34 7.46 5.92 5.55 5.17 5.01 3.69%
EY 16.06 10.71 13.41 16.90 18.01 19.33 19.95 -3.54%
DY 0.62 0.59 0.90 1.08 0.00 2.11 1.70 -15.46%
P/NAPS 0.69 0.79 0.74 1.28 0.52 0.66 0.68 0.24%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 26/02/14 27/02/13 27/02/12 25/02/11 -
Price 1.26 1.23 1.09 1.91 0.90 0.95 0.91 -
P/RPS 0.36 0.31 0.27 0.33 0.18 0.23 0.26 5.56%
P/EPS 6.49 9.04 7.32 6.98 5.81 5.17 5.18 3.82%
EY 15.42 11.06 13.66 14.34 17.21 19.33 19.29 -3.65%
DY 0.60 0.61 0.92 0.92 0.00 2.11 1.65 -15.50%
P/NAPS 0.72 0.76 0.73 1.50 0.55 0.66 0.70 0.47%

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