[INGENIEU] YoY TTM Result on 31-May-2021 [#2]

Stock

[INGENIEU] INGENIEUR GUDANG BERHAD

Announcement Date

28-Jul-2021

Admission Sponsor

Sponsor

Financial Year

30-Nov-2021

Quarter

31-May-2021 [#2]

Profit Trend

QoQ- 10.84%

YoY- -67.79%

Quarter Report

INGENIEU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/24	31/05/23	31/05/22	31/05/21	31/05/20	31/05/19	30/11/17	CAGR
TTM Result
Revenue	27,134	23,280	6,775	40,593	92,581	47,209	78,191	-15.01%
YoY %	16.55%	243.62%	-83.31%	-56.15%	96.11%	-39.62%	-	-
Horiz. %	34.70%	29.77%	8.66%	51.92%	118.40%	60.38%	100.00%	-
PBT	28,489	23,995	15,263	-16,717	-10,411	-8,424	-29,901	-
YoY %	18.73%	57.21%	191.30%	-60.57%	-23.59%	71.83%	-	-
Horiz. %	-95.28%	-80.25%	-51.05%	55.91%	34.82%	28.17%	100.00%	-
Tax	-7,284	1,063	-1,637	-64	410	0	4,320	-
YoY %	-785.23%	164.94%	-2,457.81%	-115.61%	0.00%	0.00%	-	-
Horiz. %	-168.61%	24.61%	-37.89%	-1.48%	9.49%	0.00%	100.00%	-
NP	21,205	25,058	13,626	-16,781	-10,001	-8,424	-25,581	-
YoY %	-15.38%	83.90%	181.20%	-67.79%	-18.72%	67.07%	-	-
Horiz. %	-82.89%	-97.96%	-53.27%	65.60%	39.10%	32.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,205	25,058	13,626	-16,781	-10,001	-8,424	-22,918	-
YoY %	-15.38%	83.90%	181.20%	-67.79%	-18.72%	63.24%	-	-
Horiz. %	-92.53%	-109.34%	-59.46%	73.22%	43.64%	36.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.57%	-4.43%	10.73%	-	-	-	-	-
YoY %	677.20%	-141.29%	0.00%	-	-	-	-	-
Horiz. %	238.30%	-41.29%	100.00%	-	-	-	-	-
Total Cost	5,929	-1,778	-6,851	57,374	102,582	55,633	103,772	-35.60%
YoY %	433.46%	74.05%	-111.94%	-44.07%	84.39%	-46.39%	-	-
Horiz. %	5.71%	-1.71%	-6.60%	55.29%	98.85%	53.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,465	120,461	74,118	39,147	43,917	64,408	20,070	38.94%
YoY %	41.51%	62.53%	89.33%	-10.86%	-31.81%	220.92%	-	-
Horiz. %	849.35%	600.20%	369.30%	195.05%	218.82%	320.92%	100.00%	-

	31/05/24	31/05/23	31/05/22	31/05/21	31/05/20	31/05/19	30/11/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/24	31/05/23	31/05/22	31/05/21	31/05/20	31/05/19	30/11/17	CAGR
Equity
Net Worth	170,465	120,461	74,118	39,147	43,917	64,408	20,070	38.94%
YoY %	41.51%	62.53%	89.33%	-10.86%	-31.81%	220.92%	-	-
Horiz. %	849.35%	600.20%	369.30%	195.05%	218.82%	320.92%	100.00%	-
NOSH	1,516,592	1,296,730	976,586	671,140	536,459	479,937	155,103	41.98%
YoY %	16.96%	32.78%	45.51%	25.11%	11.78%	209.43%	-	-
Horiz. %	977.80%	836.04%	629.64%	432.71%	345.87%	309.43%	100.00%	-

	31/05/24	31/05/23	31/05/22	31/05/21	31/05/20	31/05/19	30/11/17	CAGR
Ratio Analysis
NP Margin	78.15%	107.64%	201.12%	-41.34%	-10.80%	-17.84%	-32.72%	-
YoY %	-27.40%	-46.48%	586.50%	-282.78%	39.46%	45.48%	-	-
Horiz. %	-238.84%	-328.97%	-614.67%	126.34%	33.01%	54.52%	100.00%	-
ROE	12.44%	20.80%	18.38%	-42.87%	-22.77%	-13.08%	-114.19%	-
YoY %	-40.19%	13.17%	142.87%	-88.27%	-74.08%	88.55%	-	-
Horiz. %	-10.89%	-18.22%	-16.10%	37.54%	19.94%	11.45%	100.00%	-

	31/05/24	31/05/23	31/05/22	31/05/21	31/05/20	31/05/19	30/11/17	CAGR
Per Share
RPS	1.79	2.07	0.76	6.09	17.64	10.03	50.41	-40.14%
YoY %	-13.53%	172.37%	-87.52%	-65.48%	75.87%	-80.10%	-	-
Horiz. %	3.55%	4.11%	1.51%	12.08%	34.99%	19.90%	100.00%	-
EPS	1.40	2.23	1.53	-2.52	-1.91	-1.79	-14.78	-
YoY %	-37.22%	45.75%	160.71%	-31.94%	-6.70%	87.89%	-	-
Horiz. %	-9.47%	-15.09%	-10.35%	17.05%	12.92%	12.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1124	0.107	0.0833	0.0587	0.0837	0.1369	0.1294	-2.14%
YoY %	5.05%	28.45%	41.91%	-29.87%	-38.86%	5.80%	-	-
Horiz. %	86.86%	82.69%	64.37%	45.36%	64.68%	105.80%	100.00%	-

	31/05/24	31/05/23	31/05/22	31/05/21	31/05/20	31/05/19	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 671,140
RPS	1.79	1.54	0.45	2.68	6.10	3.11	5.16	-15.02%
YoY %	16.23%	242.22%	-83.21%	-56.07%	96.14%	-39.73%	-	-
Horiz. %	34.69%	29.84%	8.72%	51.94%	118.22%	60.27%	100.00%	-
EPS	1.40	1.65	0.90	-1.11	-0.66	-0.56	-1.51	-
YoY %	-15.15%	83.33%	181.08%	-68.18%	-17.86%	62.91%	-	-
Horiz. %	-92.72%	-109.27%	-59.60%	73.51%	43.71%	37.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1124	0.0794	0.0489	0.0258	0.029	0.0425	0.0132	39.00%
YoY %	41.56%	62.37%	89.53%	-11.03%	-31.76%	221.97%	-	-
Horiz. %	851.52%	601.52%	370.45%	195.45%	219.70%	321.97%	100.00%	-

	31/05/24	31/05/23	31/05/22	31/05/21	31/05/20	31/05/19	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/24	31/05/23	31/05/22	31/05/21	29/05/20	31/05/19	30/11/17	-
Price	0.06	0.095	0.14	0.095	0.05	0.085	0.14	-
P/RPS	3.35	4.59	18.39	1.56	0.28	0.85	0.28	46.46%
YoY %	-27.02%	-75.04%	1,078.85%	457.14%	-67.06%	203.57%	-	-
Horiz. %	1,196.43%	1,639.29%	6,567.86%	557.14%	100.00%	303.57%	100.00%	-
P/EPS	4.29	4.27	9.14	-3.78	-2.62	-4.75	-0.95	-
YoY %	0.47%	-53.28%	341.80%	-44.27%	44.84%	-400.00%	-	-
Horiz. %	-451.58%	-449.47%	-962.11%	397.89%	275.79%	500.00%	100.00%	-
EY	23.30	23.43	10.94	-26.49	-38.12	-21.07	-105.54	-
YoY %	-0.55%	114.17%	141.30%	30.51%	-80.92%	80.04%	-	-
Horiz. %	-22.08%	-22.20%	-10.37%	25.10%	36.12%	19.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.89	1.68	1.62	0.60	0.62	1.08	-10.36%
YoY %	-40.45%	-47.02%	3.70%	170.00%	-3.23%	-42.59%	-	-
Horiz. %	49.07%	82.41%	155.56%	150.00%	55.56%	57.41%	100.00%	-

	31/05/24	31/05/23	31/05/22	31/05/21	31/05/20	31/05/19	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	19/07/24	26/07/23	26/07/22	28/07/21	30/07/20	29/07/19	05/02/18	-
Price	0.05	0.12	0.10	0.10	0.075	0.085	0.17	-
P/RPS	2.79	5.80	13.13	1.64	0.43	0.85	0.34	38.21%
YoY %	-51.90%	-55.83%	700.61%	281.40%	-49.41%	150.00%	-	-
Horiz. %	820.59%	1,705.88%	3,861.76%	482.35%	126.47%	250.00%	100.00%	-
P/EPS	3.58	5.39	6.53	-3.97	-3.93	-4.75	-1.15	-
YoY %	-33.58%	-17.46%	264.48%	-1.02%	17.26%	-313.04%	-	-
Horiz. %	-311.30%	-468.70%	-567.83%	345.22%	341.74%	413.04%	100.00%	-
EY	27.96	18.55	15.31	-25.16	-25.41	-21.07	-86.92	-
YoY %	50.73%	21.16%	160.85%	0.98%	-20.60%	75.76%	-	-
Horiz. %	-32.17%	-21.34%	-17.61%	28.95%	29.23%	24.24%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.44	1.12	1.20	1.70	0.90	0.62	1.31	-15.44%
YoY %	-60.71%	-6.67%	-29.41%	88.89%	45.16%	-52.67%	-	-
Horiz. %	33.59%	85.50%	91.60%	129.77%	68.70%	47.33%	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