[ENCORP] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ENCORP] ENCORP BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 219.8%
YoY- 408.95%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 358,240 424,856 373,156 536,435 536,434 467,450 288,468 15.52%
PBT 16,104 44,200 62,140 115,930 51,146 52,034 -632 -
Tax -11,020 -17,314 -20,160 -20,109 -17,573 -17,468 -7,684 27.14%
NP 5,084 26,886 41,980 95,821 33,573 34,566 -8,316 -
-
NP to SH 1,889 17,726 29,428 61,496 19,229 17,838 -20,492 -
-
Tax Rate 68.43% 39.17% 32.44% 17.35% 34.36% 33.57% - -
Total Cost 353,156 397,970 331,176 440,614 502,861 432,884 296,784 12.28%
-
Net Worth 377,066 394,414 339,385 327,743 360,549 218,265 344,440 6.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 6,554 - - - -
Div Payout % - - - 10.66% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 377,066 394,414 339,385 327,743 360,549 218,265 344,440 6.21%
NOSH 240,169 226,675 218,958 218,495 218,515 218,265 218,000 6.66%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.42% 6.33% 11.25% 17.86% 6.26% 7.39% -2.88% -
ROE 0.50% 4.49% 8.67% 18.76% 5.33% 8.17% -5.95% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 149.16 187.43 170.42 245.51 245.49 214.17 132.32 8.30%
EPS 0.79 7.82 13.44 28.14 8.80 8.18 -9.40 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.57 1.74 1.55 1.50 1.65 1.00 1.58 -0.42%
Adjusted Per Share Value based on latest NOSH - 218,489
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 113.12 134.16 117.83 169.39 169.39 147.61 91.09 15.51%
EPS 0.60 5.60 9.29 19.42 6.07 5.63 -6.47 -
DPS 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
NAPS 1.1907 1.2454 1.0717 1.0349 1.1385 0.6892 1.0876 6.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.42 1.51 1.30 0.99 1.16 0.65 0.595 -
P/RPS 0.95 0.81 0.76 0.40 0.47 0.30 0.45 64.49%
P/EPS 180.51 19.31 9.67 3.52 13.18 7.95 -6.33 -
EY 0.55 5.18 10.34 28.43 7.59 12.57 -15.80 -
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.90 0.87 0.84 0.66 0.70 0.65 0.38 77.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 25/08/14 21/05/14 27/02/14 13/11/13 16/08/13 15/05/13 -
Price 1.30 1.60 1.57 1.04 1.09 1.16 0.73 -
P/RPS 0.87 0.85 0.92 0.42 0.44 0.54 0.55 35.72%
P/EPS 165.25 20.46 11.68 3.70 12.39 14.19 -7.77 -
EY 0.61 4.89 8.56 27.06 8.07 7.05 -12.88 -
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 1.01 0.69 0.66 1.16 0.46 48.15%

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