[ENG] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

21-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

30-Jun-2003 [#2]

Profit Trend

QoQ- 15.62%

YoY- 2172.22%

Quarter Report

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Annualized Quarter Result
Revenue	350,156	315,250	282,004	161,740	109,836	191,248	239,790	6.51%
YoY %	11.07%	11.79%	74.36%	47.26%	-42.57%	-20.24%	-	-
Horiz. %	146.03%	131.47%	117.60%	67.45%	45.81%	79.76%	100.00%	-
PBT	36,174	39,164	34,296	18,604	2,972	23,290	38,924	-1.21%
YoY %	-7.63%	14.19%	84.35%	525.98%	-87.24%	-40.17%	-	-
Horiz. %	92.93%	100.62%	88.11%	47.80%	7.64%	59.83%	100.00%	-
Tax	-6,252	-4,980	-9,126	-3,684	-2,972	-2,628	-6,984	-1.82%
YoY %	-25.54%	45.43%	-147.72%	-23.96%	-13.09%	62.37%	-	-
Horiz. %	89.52%	71.31%	130.67%	52.75%	42.55%	37.63%	100.00%	-
NP	29,922	34,184	25,170	14,920	0	20,662	31,940	-1.08%
YoY %	-12.47%	35.81%	68.70%	0.00%	0.00%	-35.31%	-	-
Horiz. %	93.68%	107.03%	78.80%	46.71%	0.00%	64.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,782	25,852	25,170	14,920	-720	20,662	31,940	-4.79%
YoY %	-8.01%	2.71%	68.70%	2,172.22%	-103.48%	-35.31%	-	-
Horiz. %	74.46%	80.94%	78.80%	46.71%	-2.25%	64.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.28%	12.72%	26.61%	19.80%	100.00%	11.28%	17.94%	-
YoY %	35.85%	-52.20%	34.39%	-80.20%	786.52%	-37.12%	-	-
Horiz. %	96.32%	70.90%	148.33%	110.37%	557.41%	62.88%	100.00%	-
Total Cost	320,234	281,066	256,834	146,820	109,836	170,586	207,850	7.46%
YoY %	13.94%	9.43%	74.93%	33.67%	-35.61%	-17.93%	-	-
Horiz. %	154.07%	135.23%	123.57%	70.64%	52.84%	82.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	173,608	117,342	122,516	101,358	130,500	120,021	107,846	8.25%
YoY %	47.95%	-4.22%	20.87%	-22.33%	8.73%	11.29%	-	-
Horiz. %	160.98%	108.81%	113.60%	93.98%	121.01%	111.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	7,134	11,734	5,000	-	-	-	-	-
YoY %	-39.20%	134.68%	0.00%	-	-	-	-	-
Horiz. %	142.68%	234.68%	100.00%	-	-	-	-	-
Div Payout %	30.00%	45.39%	19.87%	-	-	-	-	-
YoY %	-33.91%	128.43%	0.00%	-	-	-	-	-
Horiz. %	150.98%	228.43%	100.00%	-	-	-	-	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	173,608	117,342	122,516	101,358	130,500	120,021	107,846	8.25%
YoY %	47.95%	-4.22%	20.87%	-22.33%	8.73%	11.29%	-	-
Horiz. %	160.98%	108.81%	113.60%	93.98%	121.01%	111.29%	100.00%	-
NOSH	118,910	117,342	83,344	81,086	89,999	53,390	52,840	14.46%
YoY %	1.34%	40.79%	2.78%	-9.90%	68.57%	1.04%	-	-
Horiz. %	225.04%	222.07%	157.73%	153.46%	170.32%	101.04%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	8.55%	10.84%	8.93%	9.22%	0.00%	10.80%	13.32%	-
YoY %	-21.13%	21.39%	-3.15%	0.00%	0.00%	-18.92%	-	-
Horiz. %	64.19%	81.38%	67.04%	69.22%	0.00%	81.08%	100.00%	-
ROE	13.70%	22.03%	20.54%	14.72%	-0.55%	17.22%	29.62%	-
YoY %	-37.81%	7.25%	39.54%	2,776.36%	-103.19%	-41.86%	-	-
Horiz. %	46.25%	74.38%	69.35%	49.70%	-1.86%	58.14%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	294.47	268.66	338.36	199.46	122.04	358.21	453.80	-6.95%
YoY %	9.61%	-20.60%	69.64%	63.44%	-65.93%	-21.06%	-	-
Horiz. %	64.89%	59.20%	74.56%	43.95%	26.89%	78.94%	100.00%	-
EPS	20.00	22.00	30.20	18.40	-0.80	38.70	60.40	-16.81%
YoY %	-9.09%	-27.15%	64.13%	2,400.00%	-102.07%	-35.93%	-	-
Horiz. %	33.11%	36.42%	50.00%	30.46%	-1.32%	64.07%	100.00%	-
DPS	6.00	10.00	6.00	0.00	0.00	0.00	0.00	-
YoY %	-40.00%	66.67%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	166.67%	100.00%	-	-	-	-	-
NAPS	1.46	1.00	1.47	1.25	1.45	2.248	2.041	-5.42%
YoY %	46.00%	-31.97%	17.60%	-13.79%	-35.50%	10.14%	-	-
Horiz. %	71.53%	49.00%	72.02%	61.24%	71.04%	110.14%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 81,442
RPS	309.48	278.63	249.25	142.95	97.08	169.03	211.94	6.51%
YoY %	11.07%	11.79%	74.36%	47.25%	-42.57%	-20.25%	-	-
Horiz. %	146.02%	131.47%	117.60%	67.45%	45.81%	79.75%	100.00%	-
EPS	21.02	22.85	22.25	13.19	-0.64	18.26	28.23	-4.79%
YoY %	-8.01%	2.70%	68.69%	2,160.94%	-103.50%	-35.32%	-	-
Horiz. %	74.46%	80.94%	78.82%	46.72%	-2.27%	64.68%	100.00%	-
DPS	6.31	10.37	4.42	0.00	0.00	0.00	0.00	-
YoY %	-39.15%	134.62%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	142.76%	234.62%	100.00%	-	-	-	-	-
NAPS	1.5344	1.0371	1.0828	0.8958	1.1534	1.0608	0.9532	8.25%
YoY %	47.95%	-4.22%	20.88%	-22.33%	8.73%	11.29%	-	-
Horiz. %	160.97%	108.80%	113.60%	93.98%	121.00%	111.29%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.18	2.55	3.72	3.00	2.90	4.82	11.30	-
P/RPS	0.74	0.95	1.10	1.50	2.38	1.35	2.49	-18.30%
YoY %	-22.11%	-13.64%	-26.67%	-36.97%	76.30%	-45.78%	-	-
Horiz. %	29.72%	38.15%	44.18%	60.24%	95.58%	54.22%	100.00%	-
P/EPS	10.90	11.57	12.32	16.30	-362.50	12.45	18.69	-8.59%
YoY %	-5.79%	-6.09%	-24.42%	104.50%	-3,011.65%	-33.39%	-	-
Horiz. %	58.32%	61.90%	65.92%	87.21%	-1,939.54%	66.61%	100.00%	-
EY	9.17	8.64	8.12	6.13	-0.28	8.03	5.35	9.39%
YoY %	6.13%	6.40%	32.46%	2,289.29%	-103.49%	50.09%	-	-
Horiz. %	171.40%	161.50%	151.78%	114.58%	-5.23%	150.09%	100.00%	-
DY	2.75	3.92	1.61	0.00	0.00	0.00	0.00	-
YoY %	-29.85%	143.48%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	170.81%	243.48%	100.00%	-	-	-	-	-
P/NAPS	1.49	2.55	2.53	2.40	2.00	2.14	5.54	-19.64%
YoY %	-41.57%	0.79%	5.42%	20.00%	-6.54%	-61.37%	-	-
Horiz. %	26.90%	46.03%	45.67%	43.32%	36.10%	38.63%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	10/08/06	11/08/05	27/09/04	21/08/03	22/08/02	23/08/01	22/08/00	-
Price	1.91	2.05	3.14	3.52	2.98	4.78	9.50	-
P/RPS	0.65	0.76	0.93	1.76	2.44	1.33	2.09	-17.68%
YoY %	-14.47%	-18.28%	-47.16%	-27.87%	83.46%	-36.36%	-	-
Horiz. %	31.10%	36.36%	44.50%	84.21%	116.75%	63.64%	100.00%	-
P/EPS	9.55	9.30	10.40	19.13	-372.50	12.35	15.72	-7.96%
YoY %	2.69%	-10.58%	-45.64%	105.14%	-3,116.19%	-21.44%	-	-
Horiz. %	60.75%	59.16%	66.16%	121.69%	-2,369.59%	78.56%	100.00%	-
EY	10.47	10.75	9.62	5.23	-0.27	8.10	6.36	8.65%
YoY %	-2.60%	11.75%	83.94%	2,037.04%	-103.33%	27.36%	-	-
Horiz. %	164.62%	169.03%	151.26%	82.23%	-4.25%	127.36%	100.00%	-
DY	3.14	4.88	1.91	0.00	0.00	0.00	0.00	-
YoY %	-35.66%	155.50%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	164.40%	255.50%	100.00%	-	-	-	-	-
P/NAPS	1.31	2.05	2.14	2.82	2.06	2.13	4.65	-19.02%
YoY %	-36.10%	-4.21%	-24.11%	36.89%	-3.29%	-54.19%	-	-
Horiz. %	28.17%	44.09%	46.02%	60.65%	44.30%	45.81%	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