[ENG] YoY Quarter Result on 30-Jun-2007 [#2]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

09-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- -1470.8%

YoY- -236.99%

Quarter Report

ETHB_InterimReportQ207.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Quarter Result
Revenue	134,600	105,934	128,284	101,603	87,157	81,827	70,534	11.36%
YoY %	27.06%	-17.42%	26.26%	16.57%	6.51%	16.01%	-	-
Horiz. %	190.83%	150.19%	181.88%	144.05%	123.57%	116.01%	100.00%	-
PBT	12,829	13,019	12,234	-9,880	6,806	10,103	8,066	8.03%
YoY %	-1.46%	6.42%	223.83%	-245.17%	-32.63%	25.25%	-	-
Horiz. %	159.05%	161.41%	151.67%	-122.49%	84.38%	125.25%	100.00%	-
Tax	12	-1,317	-3,533	2,387	-1,270	-1,208	-2,055	-
YoY %	100.91%	62.72%	-248.01%	287.95%	-5.13%	41.22%	-	-
Horiz. %	-0.58%	64.09%	171.92%	-116.16%	61.80%	58.78%	100.00%	-
NP	12,841	11,702	8,701	-7,493	5,536	8,895	6,011	13.47%
YoY %	9.73%	34.49%	216.12%	-235.35%	-37.76%	47.98%	-	-
Horiz. %	213.63%	194.68%	144.75%	-124.65%	92.10%	147.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,626	11,450	7,870	-6,196	4,523	6,796	6,011	13.16%
YoY %	10.27%	45.49%	227.02%	-236.99%	-33.45%	13.06%	-	-
Horiz. %	210.05%	190.48%	130.93%	-103.08%	75.25%	113.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.09%	10.12%	28.88%	-	18.66%	11.96%	25.48%	-
YoY %	-100.89%	-64.96%	0.00%	-	56.02%	-53.06%	-	-
Horiz. %	-0.35%	39.72%	113.34%	-	73.23%	46.94%	100.00%	-
Total Cost	121,759	94,232	119,583	109,096	81,621	72,932	64,523	11.15%
YoY %	29.21%	-21.20%	9.61%	33.66%	11.91%	13.03%	-	-
Horiz. %	188.71%	146.04%	185.33%	169.08%	126.50%	113.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	258,590	209,916	195,557	163,240	173,778	116,766	122,724	13.21%
YoY %	23.19%	7.34%	19.80%	-6.06%	48.83%	-4.85%	-	-
Horiz. %	210.71%	171.05%	159.35%	133.01%	141.60%	95.15%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	7,284	3,578	3,577	-	3,570	5,838	2,504	19.46%
YoY %	103.58%	0.03%	0.00%	-	-38.85%	133.15%	-	-
Horiz. %	290.89%	142.89%	142.85%	-	142.57%	233.15%	100.00%	-
Div Payout %	57.69%	31.25%	45.45%	-	78.95%	85.91%	41.67%	-
YoY %	84.61%	-31.24%	0.00%	-	-8.10%	106.17%	-	-
Horiz. %	138.44%	74.99%	109.07%	-	189.46%	206.17%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	258,590	209,916	195,557	163,240	173,778	116,766	122,724	13.21%
YoY %	23.19%	7.34%	19.80%	-6.06%	48.83%	-4.85%	-	-
Horiz. %	210.71%	171.05%	159.35%	133.01%	141.60%	95.15%	100.00%	-
NOSH	121,403	119,270	119,242	119,153	119,026	116,766	83,486	6.43%
YoY %	1.79%	0.02%	0.07%	0.11%	1.94%	39.86%	-	-
Horiz. %	145.42%	142.86%	142.83%	142.72%	142.57%	139.86%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	9.54%	11.05%	6.78%	-7.37%	6.35%	10.87%	8.52%	-
YoY %	-13.67%	62.98%	191.99%	-216.06%	-41.58%	27.58%	-	-
Horiz. %	111.97%	129.69%	79.58%	-86.50%	74.53%	127.58%	100.00%	-
ROE	4.88%	5.45%	4.02%	-3.80%	2.60%	5.82%	4.90%	-
YoY %	-10.46%	35.57%	205.79%	-246.15%	-55.33%	18.78%	-	-
Horiz. %	99.59%	111.22%	82.04%	-77.55%	53.06%	118.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	110.87	88.82	107.58	85.27	73.22	70.08	84.49	4.63%
YoY %	24.83%	-17.44%	26.16%	16.46%	4.48%	-17.06%	-	-
Horiz. %	131.22%	105.12%	127.33%	100.92%	86.66%	82.94%	100.00%	-
EPS	10.40	9.60	6.60	-5.20	3.80	5.80	7.20	6.31%
YoY %	8.33%	45.45%	226.92%	-236.84%	-34.48%	-19.44%	-	-
Horiz. %	144.44%	133.33%	91.67%	-72.22%	52.78%	80.56%	100.00%	-
DPS	6.00	3.00	3.00	0.00	3.00	5.00	3.00	12.24%
YoY %	100.00%	0.00%	0.00%	0.00%	-40.00%	66.67%	-	-
Horiz. %	200.00%	100.00%	100.00%	0.00%	100.00%	166.67%	100.00%	-
NAPS	2.13	1.76	1.64	1.37	1.46	1.00	1.47	6.37%
YoY %	21.02%	7.32%	19.71%	-6.16%	46.00%	-31.97%	-	-
Horiz. %	144.90%	119.73%	111.56%	93.20%	99.32%	68.03%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 119,153
RPS	118.96	93.63	113.38	89.80	77.03	72.32	62.34	11.36%
YoY %	27.05%	-17.42%	26.26%	16.58%	6.51%	16.01%	-	-
Horiz. %	190.82%	150.19%	181.87%	144.05%	123.56%	116.01%	100.00%	-
EPS	11.16	10.12	6.96	-5.48	4.00	6.01	5.31	13.17%
YoY %	10.28%	45.40%	227.01%	-237.00%	-33.44%	13.18%	-	-
Horiz. %	210.17%	190.58%	131.07%	-103.20%	75.33%	113.18%	100.00%	-
DPS	6.44	3.16	3.16	0.00	3.16	5.16	2.21	19.50%
YoY %	103.80%	0.00%	0.00%	0.00%	-38.76%	133.48%	-	-
Horiz. %	291.40%	142.99%	142.99%	0.00%	142.99%	233.48%	100.00%	-
NAPS	2.2855	1.8553	1.7284	1.4428	1.5359	1.032	1.0847	13.21%
YoY %	23.19%	7.34%	19.79%	-6.06%	48.83%	-4.86%	-	-
Horiz. %	210.70%	171.04%	159.34%	133.01%	141.60%	95.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.30	0.99	1.19	1.71	2.18	2.55	3.72	-
P/RPS	2.07	1.11	1.11	2.01	2.98	3.64	4.40	-11.80%
YoY %	86.49%	0.00%	-44.78%	-32.55%	-18.13%	-17.27%	-	-
Horiz. %	47.05%	25.23%	25.23%	45.68%	67.73%	82.73%	100.00%	-
P/EPS	22.12	10.31	18.03	-32.88	57.37	43.81	51.67	-13.18%
YoY %	114.55%	-42.82%	154.84%	-157.31%	30.95%	-15.21%	-	-
Horiz. %	42.81%	19.95%	34.89%	-63.63%	111.03%	84.79%	100.00%	-
EY	4.52	9.70	5.55	-3.04	1.74	2.28	1.94	15.13%
YoY %	-53.40%	74.77%	282.57%	-274.71%	-23.68%	17.53%	-	-
Horiz. %	232.99%	500.00%	286.08%	-156.70%	89.69%	117.53%	100.00%	-
DY	2.61	3.03	2.52	0.00	1.38	1.96	0.81	21.52%
YoY %	-13.86%	20.24%	0.00%	0.00%	-29.59%	141.98%	-	-
Horiz. %	322.22%	374.07%	311.11%	0.00%	170.37%	241.98%	100.00%	-
P/NAPS	1.08	0.56	0.73	1.25	1.49	2.55	2.53	-13.22%
YoY %	92.86%	-23.29%	-41.60%	-16.11%	-41.57%	0.79%	-	-
Horiz. %	42.69%	22.13%	28.85%	49.41%	58.89%	100.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	20/08/09	14/08/08	09/08/07	10/08/06	11/08/05	27/09/04	-
Price	1.89	1.12	1.38	1.52	1.91	2.05	3.14	-
P/RPS	1.70	1.26	1.28	1.78	2.61	2.93	3.72	-12.23%
YoY %	34.92%	-1.56%	-28.09%	-31.80%	-10.92%	-21.24%	-	-
Horiz. %	45.70%	33.87%	34.41%	47.85%	70.16%	78.76%	100.00%	-
P/EPS	18.17	11.67	20.91	-29.23	50.26	35.22	43.61	-13.57%
YoY %	55.70%	-44.19%	171.54%	-158.16%	42.70%	-19.24%	-	-
Horiz. %	41.66%	26.76%	47.95%	-67.03%	115.25%	80.76%	100.00%	-
EY	5.50	8.57	4.78	-3.42	1.99	2.84	2.29	15.71%
YoY %	-35.82%	79.29%	239.77%	-271.86%	-29.93%	24.02%	-	-
Horiz. %	240.17%	374.24%	208.73%	-149.34%	86.90%	124.02%	100.00%	-
DY	3.17	2.68	2.17	0.00	1.57	2.44	0.96	22.01%
YoY %	18.28%	23.50%	0.00%	0.00%	-35.66%	154.17%	-	-
Horiz. %	330.21%	279.17%	226.04%	0.00%	163.54%	254.17%	100.00%	-
P/NAPS	0.89	0.64	0.84	1.11	1.31	2.05	2.14	-13.59%
YoY %	39.06%	-23.81%	-24.32%	-15.27%	-36.10%	-4.21%	-	-
Horiz. %	41.59%	29.91%	39.25%	51.87%	61.21%	95.79%	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