[ENCORP] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[ENCORP] ENCORP BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -14.03%
YoY- 81.59%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 212,366 234,904 240,440 268,905 305,698 287,512 264,166 -13.55%
PBT 17,703 35,381 53,176 69,449 80,959 70,720 52,861 -51.80%
Tax -3,752 -8,596 -12,661 -18,593 -20,735 -17,863 -15,409 -61.04%
NP 13,951 26,785 40,515 50,856 60,224 52,857 37,452 -48.26%
-
NP to SH 11,487 20,417 29,480 35,529 41,325 36,557 25,430 -41.15%
-
Tax Rate 21.19% 24.30% 23.81% 26.77% 25.61% 25.26% 29.15% -
Total Cost 198,415 208,119 199,925 218,049 245,474 234,655 226,714 -8.51%
-
Net Worth 301,350 313,691 311,104 306,509 303,001 294,571 294,019 1.65%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 10,742 10,742 - 11,053 11,053 11,053 22,053 -38.11%
Div Payout % 93.52% 52.62% - 31.11% 26.75% 30.24% 86.72% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 301,350 313,691 311,104 306,509 303,001 294,571 294,019 1.65%
NOSH 205,000 214,857 214,554 214,342 214,894 219,829 221,067 -4.91%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.57% 11.40% 16.85% 18.91% 19.70% 18.38% 14.18% -
ROE 3.81% 6.51% 9.48% 11.59% 13.64% 12.41% 8.65% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 103.59 109.33 112.06 125.46 142.25 130.79 119.50 -9.09%
EPS 5.60 9.50 13.74 16.58 19.23 16.63 11.50 -38.13%
DPS 5.24 5.00 0.00 5.16 5.14 5.00 10.00 -35.02%
NAPS 1.47 1.46 1.45 1.43 1.41 1.34 1.33 6.90%
Adjusted Per Share Value based on latest NOSH - 214,342
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 67.06 74.18 75.92 84.91 96.53 90.79 83.42 -13.55%
EPS 3.63 6.45 9.31 11.22 13.05 11.54 8.03 -41.12%
DPS 3.39 3.39 0.00 3.49 3.49 3.49 6.96 -38.12%
NAPS 0.9516 0.9905 0.9824 0.9679 0.9568 0.9302 0.9284 1.66%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.93 0.94 0.95 0.92 0.69 0.61 0.65 -
P/RPS 0.90 0.86 0.85 0.73 0.49 0.47 0.54 40.61%
P/EPS 16.60 9.89 6.91 5.55 3.59 3.67 5.65 105.26%
EY 6.03 10.11 14.46 18.02 27.87 27.26 17.70 -51.25%
DY 5.63 5.32 0.00 5.61 7.45 8.20 15.38 -48.85%
P/NAPS 0.63 0.64 0.66 0.64 0.49 0.46 0.49 18.25%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 25/02/10 20/11/09 19/08/09 20/05/09 25/02/09 20/11/08 -
Price 1.04 0.91 1.02 0.87 0.75 0.65 0.67 -
P/RPS 1.00 0.83 0.91 0.69 0.53 0.50 0.56 47.24%
P/EPS 18.56 9.58 7.42 5.25 3.90 3.91 5.82 116.80%
EY 5.39 10.44 13.47 19.05 25.64 25.58 17.17 -53.84%
DY 5.04 5.49 0.00 5.93 6.86 7.69 14.93 -51.55%
P/NAPS 0.71 0.62 0.70 0.61 0.53 0.49 0.50 26.36%

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