[ENG] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[ENG] ENG TEKNOLOGI HOLDINGS BHD

Announcement Date

23-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- -4.5%

YoY- 223.53%

Quarter Report

ETHB_InterimReportQ310.pdf

Latest QR

Upcoming QR

ENG's Result

ENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	528,023	563,832	453,982	583,060	453,595	370,172	316,168	8.91%
YoY %	-6.35%	24.20%	-22.14%	28.54%	22.54%	17.08%	-	-
Horiz. %	167.01%	178.33%	143.59%	184.41%	143.47%	117.08%	100.00%	-
PBT	22,310	64,494	22,951	59,960	-341	37,473	43,363	-10.48%
YoY %	-65.41%	181.01%	-61.72%	17,683.58%	-100.91%	-13.58%	-	-
Horiz. %	51.45%	148.73%	52.93%	138.27%	-0.79%	86.42%	100.00%	-
Tax	-1,713	-3,540	-4,431	-10,404	5,115	-3,970	-5,652	-18.03%
YoY %	51.61%	20.11%	57.41%	-303.40%	228.84%	29.76%	-	-
Horiz. %	30.31%	62.63%	78.40%	184.08%	-90.50%	70.24%	100.00%	-
NP	20,597	60,954	18,520	49,556	4,774	33,503	37,711	-9.58%
YoY %	-66.21%	229.13%	-62.63%	938.04%	-85.75%	-11.16%	-	-
Horiz. %	54.62%	161.63%	49.11%	131.41%	12.66%	88.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,189	60,056	18,563	41,028	3,217	26,423	30,384	-6.58%
YoY %	-66.38%	223.53%	-54.76%	1,175.35%	-87.83%	-13.04%	-	-
Horiz. %	66.45%	197.66%	61.09%	135.03%	10.59%	86.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.68%	5.49%	19.31%	17.35%	-	10.59%	13.03%	-
YoY %	39.89%	-71.57%	11.30%	0.00%	-	-18.73%	-	-
Horiz. %	58.94%	42.13%	148.20%	133.15%	-	81.27%	100.00%	-
Total Cost	507,426	502,878	435,462	533,504	448,821	336,669	278,457	10.51%
YoY %	0.90%	15.48%	-18.38%	18.87%	33.31%	20.91%	-	-
Horiz. %	182.23%	180.59%	156.38%	191.59%	161.18%	120.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,839	260,813	215,992	203,709	173,353	174,344	136,173	13.54%
YoY %	11.90%	20.75%	6.03%	17.51%	-0.57%	28.03%	-	-
Horiz. %	214.31%	191.53%	158.62%	149.60%	127.30%	128.03%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	4,837	14,423	7,069	14,290	7,573	15,323	14,210	-16.43%
YoY %	-66.46%	104.03%	-50.53%	88.70%	-50.58%	7.83%	-	-
Horiz. %	34.04%	101.50%	49.75%	100.56%	53.29%	107.83%	100.00%	-
Div Payout %	23.96%	24.02%	38.08%	34.83%	235.42%	57.99%	46.77%	-
YoY %	-0.25%	-36.92%	9.33%	-85.21%	305.97%	23.99%	-	-
Horiz. %	51.23%	51.36%	81.42%	74.47%	503.36%	123.99%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	291,839	260,813	215,992	203,709	173,353	174,344	136,173	13.54%
YoY %	11.90%	20.75%	6.03%	17.51%	-0.57%	28.03%	-	-
Horiz. %	214.31%	191.53%	158.62%	149.60%	127.30%	128.03%	100.00%	-
NOSH	127,999	122,447	118,677	119,128	120,384	117,799	117,390	1.45%
YoY %	4.53%	3.18%	-0.38%	-1.04%	2.19%	0.35%	-	-
Horiz. %	109.04%	104.31%	101.10%	101.48%	102.55%	100.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	3.90%	10.81%	4.08%	8.50%	1.05%	9.05%	11.93%	-
YoY %	-63.92%	164.95%	-52.00%	709.52%	-88.40%	-24.14%	-	-
Horiz. %	32.69%	90.61%	34.20%	71.25%	8.80%	75.86%	100.00%	-
ROE	6.92%	23.03%	8.59%	20.14%	1.86%	15.16%	22.31%	-
YoY %	-69.95%	168.10%	-57.35%	982.80%	-87.73%	-32.05%	-	-
Horiz. %	31.02%	103.23%	38.50%	90.27%	8.34%	67.95%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	412.52	460.47	382.53	489.44	376.79	314.24	269.33	7.36%
YoY %	-10.41%	20.37%	-21.84%	29.90%	19.91%	16.67%	-	-
Horiz. %	153.17%	170.97%	142.03%	181.73%	139.90%	116.67%	100.00%	-
EPS	15.77	49.05	15.64	34.44	2.67	22.43	25.88	-7.92%
YoY %	-67.85%	213.62%	-54.59%	1,189.89%	-88.10%	-13.33%	-	-
Horiz. %	60.94%	189.53%	60.43%	133.08%	10.32%	86.67%	100.00%	-
DPS	3.78	11.78	5.96	12.00	6.29	13.00	12.11	-17.63%
YoY %	-67.91%	97.65%	-50.33%	90.78%	-51.62%	7.35%	-	-
Horiz. %	31.21%	97.27%	49.22%	99.09%	51.94%	107.35%	100.00%	-
NAPS	2.28	2.13	1.82	1.71	1.44	1.48	1.16	11.91%
YoY %	7.04%	17.03%	6.43%	18.75%	-2.70%	27.59%	-	-
Horiz. %	196.55%	183.62%	156.90%	147.41%	124.14%	127.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 122,447
RPS	466.69	498.34	401.25	515.33	400.90	327.17	279.44	8.91%
YoY %	-6.35%	24.20%	-22.14%	28.54%	22.54%	17.08%	-	-
Horiz. %	167.01%	178.34%	143.59%	184.42%	143.47%	117.08%	100.00%	-
EPS	17.84	53.08	16.41	36.26	2.84	23.35	26.85	-6.58%
YoY %	-66.39%	223.46%	-54.74%	1,176.76%	-87.84%	-13.04%	-	-
Horiz. %	66.44%	197.69%	61.12%	135.05%	10.58%	86.96%	100.00%	-
DPS	4.28	12.75	6.25	12.63	6.69	13.54	12.56	-16.41%
YoY %	-66.43%	104.00%	-50.51%	88.79%	-50.59%	7.80%	-	-
Horiz. %	34.08%	101.51%	49.76%	100.56%	53.26%	107.80%	100.00%	-
NAPS	2.5794	2.3052	1.909	1.8005	1.5322	1.5409	1.2036	13.53%
YoY %	11.89%	20.75%	6.03%	17.51%	-0.56%	28.02%	-	-
Horiz. %	214.31%	191.53%	158.61%	149.59%	127.30%	128.02%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	2.06	1.81	1.31	1.20	1.31	1.96	2.15	-
P/RPS	0.50	0.39	0.34	0.25	0.35	0.62	0.80	-7.53%
YoY %	28.21%	14.71%	36.00%	-28.57%	-43.55%	-22.50%	-	-
Horiz. %	62.50%	48.75%	42.50%	31.25%	43.75%	77.50%	100.00%	-
P/EPS	13.06	3.69	8.38	3.48	49.02	8.74	8.31	7.82%
YoY %	253.93%	-55.97%	140.80%	-92.90%	460.87%	5.17%	-	-
Horiz. %	157.16%	44.40%	100.84%	41.88%	589.89%	105.17%	100.00%	-
EY	7.66	27.10	11.94	28.70	2.04	11.44	12.04	-7.25%
YoY %	-71.73%	126.97%	-58.40%	1,306.86%	-82.17%	-4.98%	-	-
Horiz. %	63.62%	225.08%	99.17%	238.37%	16.94%	95.02%	100.00%	-
DY	1.83	6.51	4.55	10.00	4.80	6.63	5.63	-17.07%
YoY %	-71.89%	43.08%	-54.50%	108.33%	-27.60%	17.76%	-	-
Horiz. %	32.50%	115.63%	80.82%	177.62%	85.26%	117.76%	100.00%	-
P/NAPS	0.90	0.85	0.72	0.70	0.91	1.32	1.85	-11.31%
YoY %	5.88%	18.06%	2.86%	-23.08%	-31.06%	-28.65%	-	-
Horiz. %	48.65%	45.95%	38.92%	37.84%	49.19%	71.35%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	23/11/10	18/11/09	12/11/08	15/11/07	09/11/06	17/11/05	-
Price	1.52	1.79	1.31	0.91	1.57	1.98	2.09	-
P/RPS	0.37	0.39	0.34	0.19	0.42	0.63	0.78	-11.68%
YoY %	-5.13%	14.71%	78.95%	-54.76%	-33.33%	-19.23%	-	-
Horiz. %	47.44%	50.00%	43.59%	24.36%	53.85%	80.77%	100.00%	-
P/EPS	9.64	3.65	8.38	2.64	58.75	8.83	8.07	3.00%
YoY %	164.11%	-56.44%	217.42%	-95.51%	565.35%	9.42%	-	-
Horiz. %	119.45%	45.23%	103.84%	32.71%	728.00%	109.42%	100.00%	-
EY	10.38	27.40	11.94	37.85	1.70	11.33	12.38	-2.89%
YoY %	-62.12%	129.48%	-68.45%	2,126.47%	-85.00%	-8.48%	-	-
Horiz. %	83.84%	221.32%	96.45%	305.74%	13.73%	91.52%	100.00%	-
DY	2.49	6.58	4.55	13.19	4.01	6.57	5.79	-13.11%
YoY %	-62.16%	44.62%	-65.50%	228.93%	-38.96%	13.47%	-	-
Horiz. %	43.01%	113.64%	78.58%	227.81%	69.26%	113.47%	100.00%	-
P/NAPS	0.67	0.84	0.72	0.53	1.09	1.34	1.80	-15.17%
YoY %	-20.24%	16.67%	35.85%	-51.38%	-18.66%	-25.56%	-	-
Horiz. %	37.22%	46.67%	40.00%	29.44%	60.56%	74.44%	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