[ENCORP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ENCORP] ENCORP BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -74.9%
YoY- 108.17%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 234,905 159,219 108,756 70,170 287,510 206,289 127,363 50.22%
PBT 35,306 31,488 26,108 18,446 70,722 49,036 27,384 18.40%
Tax -8,412 -7,675 -6,812 -4,886 -17,864 -12,878 -6,083 24.05%
NP 26,894 23,813 19,296 13,560 52,858 36,158 21,301 16.76%
-
NP to SH 20,486 18,158 14,060 9,176 36,559 25,239 15,092 22.52%
-
Tax Rate 23.83% 24.37% 26.09% 26.49% 25.26% 26.26% 22.21% -
Total Cost 208,011 135,406 89,460 56,610 234,652 170,131 106,062 56.48%
-
Net Worth 312,415 310,851 306,958 303,001 294,408 293,682 287,148 5.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,699 - - - 10,985 11,040 - -
Div Payout % 52.23% - - - 30.05% 43.74% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 312,415 310,851 306,958 303,001 294,408 293,682 287,148 5.76%
NOSH 213,983 214,380 214,656 214,894 219,707 220,813 222,595 -2.58%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.45% 14.96% 17.74% 19.32% 18.38% 17.53% 16.72% -
ROE 6.56% 5.84% 4.58% 3.03% 12.42% 8.59% 5.26% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 109.78 74.27 50.67 32.65 130.86 93.42 57.22 54.21%
EPS 9.54 8.47 6.55 4.27 16.64 11.43 6.78 25.48%
DPS 5.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.46 1.45 1.43 1.41 1.34 1.33 1.29 8.57%
Adjusted Per Share Value based on latest NOSH - 214,894
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 74.21 50.30 34.36 22.17 90.82 65.17 40.23 50.24%
EPS 6.47 5.74 4.44 2.90 11.55 7.97 4.77 22.46%
DPS 3.38 0.00 0.00 0.00 3.47 3.49 0.00 -
NAPS 0.9869 0.982 0.9697 0.9572 0.93 0.9277 0.9071 5.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.94 0.95 0.92 0.69 0.61 0.65 0.93 -
P/RPS 0.86 1.28 1.82 2.11 0.47 0.70 1.63 -34.62%
P/EPS 9.82 11.22 14.05 16.16 3.67 5.69 13.72 -19.93%
EY 10.18 8.92 7.12 6.19 27.28 17.58 7.29 24.85%
DY 5.32 0.00 0.00 0.00 8.20 7.69 0.00 -
P/NAPS 0.64 0.66 0.64 0.49 0.46 0.49 0.72 -7.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 19/08/09 20/05/09 25/02/09 20/11/08 27/08/08 -
Price 0.91 1.02 0.87 0.75 0.65 0.67 0.62 -
P/RPS 0.83 1.37 1.72 2.30 0.50 0.72 1.08 -16.05%
P/EPS 9.51 12.04 13.28 17.56 3.91 5.86 9.14 2.67%
EY 10.52 8.30 7.53 5.69 25.60 17.06 10.94 -2.56%
DY 5.49 0.00 0.00 0.00 7.69 7.46 0.00 -
P/NAPS 0.62 0.70 0.61 0.53 0.49 0.50 0.48 18.54%

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