[ENCORP] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ENCORP] ENCORP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 216.44%
YoY- -50.82%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 536,434 467,450 288,468 396,515 302,354 286,644 235,144 73.20%
PBT 51,146 52,034 -632 47,191 9,770 11,534 8,564 228.81%
Tax -17,573 -17,468 -7,684 -17,537 -10,129 -11,504 -9,136 54.60%
NP 33,573 34,566 -8,316 29,654 -358 30 -572 -
-
NP to SH 19,229 17,838 -20,492 12,083 -10,377 -10,072 -6,068 -
-
Tax Rate 34.36% 33.57% - 37.16% 103.67% 99.74% 106.68% -
Total Cost 502,861 432,884 296,784 366,861 302,713 286,614 235,716 65.64%
-
Net Worth 360,549 218,265 344,440 274,616 335,737 342,273 344,575 3.06%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 8,717 5,813 8,720 - -
Div Payout % - - - 72.15% 0.00% 0.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 360,549 218,265 344,440 274,616 335,737 342,273 344,575 3.06%
NOSH 218,515 218,265 218,000 217,949 218,011 218,008 216,714 0.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.26% 7.39% -2.88% 7.48% -0.12% 0.01% -0.24% -
ROE 5.33% 8.17% -5.95% 4.40% -3.09% -2.94% -1.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 245.49 214.17 132.32 181.93 138.69 131.48 108.50 72.26%
EPS 8.80 8.18 -9.40 5.54 -4.76 -4.62 -2.80 -
DPS 0.00 0.00 0.00 4.00 2.67 4.00 0.00 -
NAPS 1.65 1.00 1.58 1.26 1.54 1.57 1.59 2.49%
Adjusted Per Share Value based on latest NOSH - 217,982
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 169.39 147.61 91.09 125.21 95.47 90.51 74.25 73.21%
EPS 6.07 5.63 -6.47 3.82 -3.28 -3.18 -1.92 -
DPS 0.00 0.00 0.00 2.75 1.84 2.75 0.00 -
NAPS 1.1385 0.6892 1.0876 0.8672 1.0602 1.0808 1.0881 3.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.16 0.65 0.595 0.59 0.55 0.62 0.75 -
P/RPS 0.47 0.30 0.45 0.32 0.40 0.47 0.69 -22.56%
P/EPS 13.18 7.95 -6.33 10.64 -11.55 -13.42 -26.79 -
EY 7.59 12.57 -15.80 9.40 -8.65 -7.45 -3.73 -
DY 0.00 0.00 0.00 6.78 4.85 6.45 0.00 -
P/NAPS 0.70 0.65 0.38 0.47 0.36 0.39 0.47 30.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 16/08/13 15/05/13 27/02/13 21/11/12 30/08/12 23/05/12 -
Price 1.09 1.16 0.73 0.57 0.67 0.60 0.65 -
P/RPS 0.44 0.54 0.55 0.31 0.48 0.46 0.60 -18.66%
P/EPS 12.39 14.19 -7.77 10.28 -14.08 -12.99 -23.21 -
EY 8.07 7.05 -12.88 9.73 -7.10 -7.70 -4.31 -
DY 0.00 0.00 0.00 7.02 3.98 6.67 0.00 -
P/NAPS 0.66 1.16 0.46 0.45 0.44 0.38 0.41 37.31%

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