[ENCORP] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ENCORP] ENCORP BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.9%
YoY- -28.06%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 223,576 190,528 234,905 212,292 217,512 280,680 287,510 -15.47%
PBT 4,092 3,072 35,306 41,984 52,216 73,784 70,722 -85.11%
Tax -542 -168 -8,412 -10,233 -13,624 -19,544 -17,864 -90.33%
NP 3,550 2,904 26,894 31,750 38,592 54,240 52,858 -83.55%
-
NP to SH 2,450 984 20,486 24,210 28,120 36,704 36,559 -83.58%
-
Tax Rate 13.25% 5.47% 23.83% 24.37% 26.09% 26.49% 25.26% -
Total Cost 220,026 187,624 208,011 180,541 178,920 226,440 234,652 -4.21%
-
Net Worth 320,219 301,350 312,415 310,851 306,958 303,001 294,408 5.77%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 10,699 - - - 10,985 -
Div Payout % - - 52.23% - - - 30.05% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 320,219 301,350 312,415 310,851 306,958 303,001 294,408 5.77%
NOSH 214,912 205,000 213,983 214,380 214,656 214,894 219,707 -1.46%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.59% 1.52% 11.45% 14.96% 17.74% 19.32% 18.38% -
ROE 0.77% 0.33% 6.56% 7.79% 9.16% 12.11% 12.42% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 104.03 92.94 109.78 99.03 101.33 130.61 130.86 -14.22%
EPS 1.14 0.48 9.54 11.29 13.10 17.08 16.64 -83.33%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.49 1.47 1.46 1.45 1.43 1.41 1.34 7.35%
Adjusted Per Share Value based on latest NOSH - 214,554
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 70.60 60.16 74.18 67.04 68.68 88.63 90.79 -15.47%
EPS 0.77 0.31 6.47 7.65 8.88 11.59 11.54 -83.63%
DPS 0.00 0.00 3.38 0.00 0.00 0.00 3.47 -
NAPS 1.0112 0.9516 0.9865 0.9816 0.9693 0.9568 0.9297 5.77%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.03 0.93 0.94 0.95 0.92 0.69 0.61 -
P/RPS 0.99 1.00 0.86 0.96 0.91 0.53 0.47 64.54%
P/EPS 90.35 193.75 9.82 8.41 7.02 4.04 3.67 751.24%
EY 1.11 0.52 10.18 11.89 14.24 24.75 27.28 -88.23%
DY 0.00 0.00 5.32 0.00 0.00 0.00 8.20 -
P/NAPS 0.69 0.63 0.64 0.66 0.64 0.49 0.46 31.13%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 19/05/10 25/02/10 20/11/09 19/08/09 20/05/09 25/02/09 -
Price 1.04 1.04 0.91 1.02 0.87 0.75 0.65 -
P/RPS 1.00 1.12 0.83 1.03 0.86 0.57 0.50 58.94%
P/EPS 91.23 216.67 9.51 9.03 6.64 4.39 3.91 721.25%
EY 1.10 0.46 10.52 11.07 15.06 22.77 25.60 -87.80%
DY 0.00 0.00 5.49 0.00 0.00 0.00 7.69 -
P/NAPS 0.70 0.71 0.62 0.70 0.61 0.53 0.49 26.92%

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