[ENCORP] QoQ TTM 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- 13.04%
YoY- -41.55%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 234,904 240,440 268,905 305,698 287,512 264,166 246,719 -3.20%
PBT 35,381 53,176 69,449 80,959 70,720 52,861 41,770 -10.44%
Tax -8,596 -12,661 -18,593 -20,735 -17,863 -15,409 -12,279 -21.10%
NP 26,785 40,515 50,856 60,224 52,857 37,452 29,491 -6.19%
-
NP to SH 20,417 29,480 35,529 41,325 36,557 25,430 19,566 2.87%
-
Tax Rate 24.30% 23.81% 26.77% 25.61% 25.26% 29.15% 29.40% -
Total Cost 208,119 199,925 218,049 245,474 234,655 226,714 217,228 -2.80%
-
Net Worth 313,691 311,104 306,509 303,001 294,571 294,019 287,105 6.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,742 - 11,053 11,053 11,053 22,053 22,153 -38.19%
Div Payout % 52.62% - 31.11% 26.75% 30.24% 86.72% 113.23% -
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 313,691 311,104 306,509 303,001 294,571 294,019 287,105 6.06%
NOSH 214,857 214,554 214,342 214,894 219,829 221,067 222,562 -2.31%
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 11.40% 16.85% 18.91% 19.70% 18.38% 14.18% 11.95% -
ROE 6.51% 9.48% 11.59% 13.64% 12.41% 8.65% 6.81% -
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 109.33 112.06 125.46 142.25 130.79 119.50 110.85 -0.91%
EPS 9.50 13.74 16.58 19.23 16.63 11.50 8.79 5.30%
DPS 5.00 0.00 5.16 5.14 5.00 10.00 10.00 -36.92%
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 75.95 84.95 96.57 90.82 83.45 77.94 -3.20%
EPS 6.45 9.31 11.22 13.05 11.55 8.03 6.18 2.88%
DPS 3.39 0.00 3.49 3.49 3.49 6.97 7.00 -38.24%
NAPS 0.9909 0.9828 0.9683 0.9572 0.9305 0.9288 0.907 6.05%
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 0.85 0.73 0.49 0.47 0.54 0.84 1.57%
P/EPS 9.89 6.91 5.55 3.59 3.67 5.65 10.58 -4.38%
EY 10.11 14.46 18.02 27.87 27.26 17.70 9.45 4.59%
DY 5.32 0.00 5.61 7.45 8.20 15.38 10.75 -37.35%
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 0.91 0.69 0.53 0.50 0.56 0.56 29.90%
P/EPS 9.58 7.42 5.25 3.90 3.91 5.82 7.05 22.61%
EY 10.44 13.47 19.05 25.64 25.58 17.17 14.18 -18.41%
DY 5.49 0.00 5.93 6.86 7.69 14.93 16.13 -51.15%
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