[ENGTEX] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ENGTEX] ENGTEX GROUP BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.83%
YoY- -33.51%
Quarter Report
Latest QR
Upcoming QR
ENGTEX's Result
ENGTEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 903,129 773,410 679,868 599,904 809,492 545,004 455,602 12.06%
PBT 53,652 51,412 46,274 34,690 53,390 18,874 15,110 23.49%
Tax -11,241 -10,829 -9,644 -6,894 -9,645 -5,577 -5,717 11.91%
NP 42,410 40,582 36,630 27,796 43,745 13,297 9,393 28.53%
-
NP to SH 40,434 36,913 35,018 26,556 39,938 12,794 9,924 26.35%
-
Tax Rate 20.95% 21.06% 20.84% 19.87% 18.07% 29.55% 37.84% -
Total Cost 860,718 732,828 643,237 572,108 765,746 531,706 446,209 11.56%
-
Net Worth 297,609 268,472 246,408 220,002 199,049 152,885 144,725 12.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 297,609 268,472 246,408 220,002 199,049 152,885 144,725 12.75%
NOSH 188,360 190,405 195,562 194,692 193,251 162,644 82,700 14.69%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.70% 5.25% 5.39% 4.63% 5.40% 2.44% 2.06% -
ROE 13.59% 13.75% 14.21% 12.07% 20.06% 8.37% 6.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 479.47 406.19 347.65 308.13 418.88 335.09 550.91 -2.28%
EPS 21.47 19.39 17.91 13.64 20.67 7.87 12.00 10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.41 1.26 1.13 1.03 0.94 1.75 -1.68%
Adjusted Per Share Value based on latest NOSH - 196,213
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 113.70 97.37 85.59 75.53 101.91 68.61 57.36 12.06%
EPS 5.09 4.65 4.41 3.34 5.03 1.61 1.25 26.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3747 0.338 0.3102 0.277 0.2506 0.1925 0.1822 12.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.90 0.90 0.94 0.92 0.98 0.73 0.51 -
P/RPS 0.19 0.22 0.27 0.30 0.23 0.22 0.09 13.24%
P/EPS 4.19 4.64 5.25 6.74 4.74 9.28 4.25 -0.23%
EY 23.85 21.54 19.05 14.83 21.09 10.78 23.53 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.75 0.81 0.95 0.78 0.29 11.90%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 23/11/10 24/11/09 27/11/08 21/11/07 22/11/06 -
Price 0.90 0.86 0.94 1.18 0.76 0.72 0.52 -
P/RPS 0.19 0.21 0.27 0.38 0.18 0.21 0.09 13.24%
P/EPS 4.19 4.44 5.25 8.65 3.68 9.15 4.33 -0.54%
EY 23.85 22.54 19.05 11.56 27.19 10.93 23.08 0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.75 1.04 0.74 0.77 0.30 11.27%

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