[ENCORP] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ENCORP] ENCORP BHD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 7.8%
YoY- 285.3%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 424,856 373,156 536,435 536,434 467,450 288,468 396,515 4.72%
PBT 44,200 62,140 115,930 51,146 52,034 -632 47,191 -4.28%
Tax -17,314 -20,160 -20,109 -17,573 -17,468 -7,684 -17,537 -0.85%
NP 26,886 41,980 95,821 33,573 34,566 -8,316 29,654 -6.34%
-
NP to SH 17,726 29,428 61,496 19,229 17,838 -20,492 12,083 29.19%
-
Tax Rate 39.17% 32.44% 17.35% 34.36% 33.57% - 37.16% -
Total Cost 397,970 331,176 440,614 502,861 432,884 296,784 366,861 5.59%
-
Net Worth 394,414 339,385 327,743 360,549 218,265 344,440 274,616 27.38%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,554 - - - 8,717 -
Div Payout % - - 10.66% - - - 72.15% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 394,414 339,385 327,743 360,549 218,265 344,440 274,616 27.38%
NOSH 226,675 218,958 218,495 218,515 218,265 218,000 217,949 2.65%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.33% 11.25% 17.86% 6.26% 7.39% -2.88% 7.48% -
ROE 4.49% 8.67% 18.76% 5.33% 8.17% -5.95% 4.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 187.43 170.42 245.51 245.49 214.17 132.32 181.93 2.01%
EPS 7.82 13.44 28.14 8.80 8.18 -9.40 5.54 25.91%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.74 1.55 1.50 1.65 1.00 1.58 1.26 24.08%
Adjusted Per Share Value based on latest NOSH - 218,119
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 134.21 117.88 169.46 169.46 147.67 91.13 125.26 4.72%
EPS 5.60 9.30 19.43 6.07 5.63 -6.47 3.82 29.13%
DPS 0.00 0.00 2.07 0.00 0.00 0.00 2.75 -
NAPS 1.2459 1.0721 1.0353 1.139 0.6895 1.0881 0.8675 27.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.51 1.30 0.99 1.16 0.65 0.595 0.59 -
P/RPS 0.81 0.76 0.40 0.47 0.30 0.45 0.32 86.04%
P/EPS 19.31 9.67 3.52 13.18 7.95 -6.33 10.64 48.94%
EY 5.18 10.34 28.43 7.59 12.57 -15.80 9.40 -32.85%
DY 0.00 0.00 3.03 0.00 0.00 0.00 6.78 -
P/NAPS 0.87 0.84 0.66 0.70 0.65 0.38 0.47 50.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 21/05/14 27/02/14 13/11/13 16/08/13 15/05/13 27/02/13 -
Price 1.60 1.57 1.04 1.09 1.16 0.73 0.57 -
P/RPS 0.85 0.92 0.42 0.44 0.54 0.55 0.31 96.26%
P/EPS 20.46 11.68 3.70 12.39 14.19 -7.77 10.28 58.42%
EY 4.89 8.56 27.06 8.07 7.05 -12.88 9.73 -36.86%
DY 0.00 0.00 2.88 0.00 0.00 0.00 7.02 -
P/NAPS 0.92 1.01 0.69 0.66 1.16 0.46 0.45 61.29%

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