[ENCORP] QoQ Cumulative 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- 61.7%
YoY- 285.3%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 212,428 93,289 536,435 402,326 233,725 72,117 396,515 -34.11%
PBT 22,100 15,535 115,930 38,360 26,017 -158 47,191 -39.77%
Tax -8,657 -5,040 -20,109 -13,180 -8,734 -1,921 -17,537 -37.61%
NP 13,443 10,495 95,821 25,180 17,283 -2,079 29,654 -41.07%
-
NP to SH 8,863 7,357 61,496 14,422 8,919 -5,123 12,083 -18.71%
-
Tax Rate 39.17% 32.44% 17.35% 34.36% 33.57% - 37.16% -
Total Cost 198,985 82,794 440,614 377,146 216,442 74,196 366,861 -33.56%
-
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 2.25% 2.17% 18.76% 4.00% 4.09% -1.49% 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 93.71 42.61 245.51 184.12 107.08 33.08 181.93 -35.82%
EPS 3.91 3.36 28.14 6.60 4.09 -2.35 5.54 -20.78%
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 67.08 29.46 169.39 127.04 73.80 22.77 125.21 -34.11%
EPS 2.80 2.32 19.42 4.55 2.82 -1.62 3.82 -18.75%
DPS 0.00 0.00 2.07 0.00 0.00 0.00 2.75 -
NAPS 1.2454 1.0717 1.0349 1.1385 0.6892 1.0876 0.8672 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 1.61 3.05 0.40 0.63 0.61 1.80 0.32 194.48%
P/EPS 38.62 38.69 3.52 17.58 15.91 -25.32 10.64 136.74%
EY 2.59 2.58 28.43 5.69 6.29 -3.95 9.40 -57.75%
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 1.71 3.68 0.42 0.59 1.08 2.21 0.31 213.17%
P/EPS 40.92 46.73 3.70 16.52 28.39 -31.06 10.28 151.80%
EY 2.44 2.14 27.06 6.06 3.52 -3.22 9.73 -60.33%
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