[ENG] YoY TTM 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- -104.74%

YoY- -101.63%

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
TTM Result
Revenue	556,317	474,130	578,867	415,054	352,294	300,579	261,808	13.37%
YoY %	17.33%	-18.09%	39.47%	17.81%	17.21%	14.81%	-	-
Horiz. %	212.49%	181.10%	221.10%	158.53%	134.56%	114.81%	100.00%	-
PBT	69,310	24,418	54,588	-6,130	45,357	39,898	30,298	14.78%
YoY %	183.85%	-55.27%	990.51%	-113.52%	13.68%	31.69%	-	-
Horiz. %	228.76%	80.59%	180.17%	-20.23%	149.70%	131.69%	100.00%	-
Tax	-5,661	-6,255	-6,480	6,423	-6,093	-6,522	-7,491	-4.55%
YoY %	9.50%	3.47%	-200.89%	205.42%	6.58%	12.94%	-	-
Horiz. %	75.57%	83.50%	86.50%	-85.74%	81.34%	87.06%	100.00%	-
NP	63,649	18,163	48,108	293	39,264	33,376	22,807	18.64%
YoY %	250.43%	-62.25%	16,319.11%	-99.25%	17.64%	46.34%	-	-
Horiz. %	279.08%	79.64%	210.94%	1.28%	172.16%	146.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,889	16,818	39,561	-485	29,795	29,210	22,807	18.40%
YoY %	273.94%	-57.49%	8,256.91%	-101.63%	2.00%	28.07%	-	-
Horiz. %	275.74%	73.74%	173.46%	-2.13%	130.64%	128.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.17%	25.62%	11.87%	-	13.43%	16.35%	24.72%	-
YoY %	-68.11%	115.84%	0.00%	-	-17.86%	-33.86%	-	-
Horiz. %	33.05%	103.64%	48.02%	-	54.33%	66.14%	100.00%	-
Total Cost	492,668	455,967	530,759	414,761	313,030	267,203	239,001	12.80%
YoY %	8.05%	-14.09%	27.97%	32.50%	17.15%	11.80%	-	-
Horiz. %	206.14%	190.78%	222.07%	173.54%	130.97%	111.80%	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	14,423	7,069	14,290	7,573	15,323	14,210	7,396	11.76%
YoY %	104.03%	-50.53%	88.70%	-50.58%	7.83%	92.13%	-	-
Horiz. %	195.01%	95.58%	193.21%	102.39%	207.18%	192.13%	100.00%	-
Div Payout %	22.93%	42.03%	36.12%	0.00%	51.43%	48.65%	32.43%	-
YoY %	-45.44%	16.36%	0.00%	0.00%	5.71%	50.02%	-	-
Horiz. %	70.71%	129.60%	111.38%	0.00%	158.59%	150.02%	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	11.44%	3.83%	8.31%	0.07%	11.15%	11.10%	8.71%	-
YoY %	198.69%	-53.91%	11,771.43%	-99.37%	0.45%	27.44%	-	-
Horiz. %	131.34%	43.97%	95.41%	0.80%	128.01%	127.44%	100.00%	-
ROE	24.32%	8.01%	20.23%	-0.30%	17.15%	25.02%	18.58%	-
YoY %	203.62%	-60.41%	6,843.33%	-101.75%	-31.45%	34.66%	-	-
Horiz. %	130.89%	43.11%	108.88%	-1.61%	92.30%	134.66%	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	458.24	397.52	485.45	348.33	295.98	257.42	313.59	6.52%
YoY %	15.27%	-18.11%	39.36%	17.69%	14.98%	-17.91%	-	-
Horiz. %	146.13%	126.76%	154.80%	111.08%	94.38%	82.09%	100.00%	-
EPS	51.80	14.10	33.18	-0.41	25.03	25.02	27.32	11.24%
YoY %	267.38%	-57.50%	8,192.68%	-101.64%	0.04%	-8.42%	-	-
Horiz. %	189.60%	51.61%	121.45%	-1.50%	91.62%	91.58%	100.00%	-
DPS	11.88	5.93	12.00	6.36	13.00	12.17	8.86	5.00%
YoY %	100.34%	-50.58%	88.68%	-51.08%	6.82%	37.36%	-	-
Horiz. %	134.09%	66.93%	135.44%	71.78%	146.73%	137.36%	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	491.69	419.05	511.62	366.84	311.37	265.66	231.40	13.37%
YoY %	17.33%	-18.09%	39.47%	17.81%	17.21%	14.81%	-	-
Horiz. %	212.48%	181.09%	221.10%	158.53%	134.56%	114.81%	100.00%	-
EPS	55.58	14.86	34.97	-0.43	26.33	25.82	20.16	18.40%
YoY %	274.02%	-57.51%	8,232.56%	-101.63%	1.98%	28.08%	-	-
Horiz. %	275.69%	73.71%	173.46%	-2.13%	130.61%	128.08%	100.00%	-
DPS	12.75	6.25	12.63	6.69	13.54	12.56	6.54	11.76%
YoY %	104.00%	-50.51%	88.79%	-50.59%	7.80%	92.05%	-	-
Horiz. %	194.95%	95.57%	193.12%	102.29%	207.03%	192.05%	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	0.50	0.25	0.25	0.49	0.74	0.99	1.19	-13.45%
YoY %	100.00%	0.00%	-48.98%	-33.78%	-25.25%	-16.81%	-	-
Horiz. %	42.02%	21.01%	21.01%	41.18%	62.18%	83.19%	100.00%	-
P/EPS	4.44	7.02	3.59	-420.11	8.71	10.19	13.62	-17.03%
YoY %	-36.75%	95.54%	100.85%	-4,923.31%	-14.52%	-25.18%	-	-
Horiz. %	32.60%	51.54%	26.36%	-3,084.51%	63.95%	74.82%	100.00%	-
EY	22.52	14.24	27.88	-0.24	11.48	9.81	7.34	20.53%
YoY %	58.15%	-48.92%	11,716.67%	-102.09%	17.02%	33.65%	-	-
Horiz. %	306.81%	194.01%	379.84%	-3.27%	156.40%	133.65%	100.00%	-
DY	5.17	5.99	10.08	3.72	5.96	4.77	2.38	13.79%
YoY %	-13.69%	-40.58%	170.97%	-37.58%	24.95%	100.42%	-	-
Horiz. %	217.23%	251.68%	423.53%	156.30%	250.42%	200.42%	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	0.41	0.28	0.28	0.44	0.65	0.80	1.00	-13.80%
YoY %	46.43%	0.00%	-36.36%	-32.31%	-18.75%	-20.00%	-	-
Horiz. %	41.00%	28.00%	28.00%	44.00%	65.00%	80.00%	100.00%	-
P/EPS	3.65	7.94	4.16	-373.43	7.63	8.19	11.49	-17.38%
YoY %	-54.03%	90.87%	101.11%	-4,994.23%	-6.84%	-28.72%	-	-
Horiz. %	31.77%	69.10%	36.21%	-3,250.04%	66.41%	71.28%	100.00%	-
EY	27.41	12.59	24.04	-0.27	13.11	12.20	8.70	21.06%
YoY %	117.71%	-47.63%	9,003.70%	-102.06%	7.46%	40.23%	-	-
Horiz. %	315.06%	144.71%	276.32%	-3.10%	150.69%	140.23%	100.00%	-
DY	6.29	5.29	8.70	4.18	6.81	5.94	2.82	14.29%
YoY %	18.90%	-39.20%	108.13%	-38.62%	14.65%	110.64%	-	-
Horiz. %	223.05%	187.59%	308.51%	148.23%	241.49%	210.64%	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