[ENCORP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ENCORP] ENCORP BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 187.05%
YoY- 277.1%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 373,156 536,435 536,434 467,450 288,468 396,515 302,354 15.07%
PBT 62,140 115,930 51,146 52,034 -632 47,191 9,770 243.66%
Tax -20,160 -20,109 -17,573 -17,468 -7,684 -17,537 -10,129 58.29%
NP 41,980 95,821 33,573 34,566 -8,316 29,654 -358 -
-
NP to SH 29,428 61,496 19,229 17,838 -20,492 12,083 -10,377 -
-
Tax Rate 32.44% 17.35% 34.36% 33.57% - 37.16% 103.67% -
Total Cost 331,176 440,614 502,861 432,884 296,784 366,861 302,713 6.17%
-
Net Worth 339,385 327,743 360,549 218,265 344,440 274,616 335,737 0.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 6,554 - - - 8,717 5,813 -
Div Payout % - 10.66% - - - 72.15% 0.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 339,385 327,743 360,549 218,265 344,440 274,616 335,737 0.72%
NOSH 218,958 218,495 218,515 218,265 218,000 217,949 218,011 0.28%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.25% 17.86% 6.26% 7.39% -2.88% 7.48% -0.12% -
ROE 8.67% 18.76% 5.33% 8.17% -5.95% 4.40% -3.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 170.42 245.51 245.49 214.17 132.32 181.93 138.69 14.73%
EPS 13.44 28.14 8.80 8.18 -9.40 5.54 -4.76 -
DPS 0.00 3.00 0.00 0.00 0.00 4.00 2.67 -
NAPS 1.55 1.50 1.65 1.00 1.58 1.26 1.54 0.43%
Adjusted Per Share Value based on latest NOSH - 218,147
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 117.83 169.39 169.39 147.61 91.09 125.21 95.47 15.07%
EPS 9.29 19.42 6.07 5.63 -6.47 3.82 -3.28 -
DPS 0.00 2.07 0.00 0.00 0.00 2.75 1.84 -
NAPS 1.0717 1.0349 1.1385 0.6892 1.0876 0.8672 1.0602 0.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.30 0.99 1.16 0.65 0.595 0.59 0.55 -
P/RPS 0.76 0.40 0.47 0.30 0.45 0.32 0.40 53.46%
P/EPS 9.67 3.52 13.18 7.95 -6.33 10.64 -11.55 -
EY 10.34 28.43 7.59 12.57 -15.80 9.40 -8.65 -
DY 0.00 3.03 0.00 0.00 0.00 6.78 4.85 -
P/NAPS 0.84 0.66 0.70 0.65 0.38 0.47 0.36 76.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 27/02/14 13/11/13 16/08/13 15/05/13 27/02/13 21/11/12 -
Price 1.57 1.04 1.09 1.16 0.73 0.57 0.67 -
P/RPS 0.92 0.42 0.44 0.54 0.55 0.31 0.48 54.36%
P/EPS 11.68 3.70 12.39 14.19 -7.77 10.28 -14.08 -
EY 8.56 27.06 8.07 7.05 -12.88 9.73 -7.10 -
DY 0.00 2.88 0.00 0.00 0.00 7.02 3.98 -
P/NAPS 1.01 0.69 0.66 1.16 0.46 0.45 0.44 74.10%

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
Post a Comment