[ENCORP] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[ENCORP] ENCORP BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- -63.46%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 536,435 396,515 289,927 269,712 234,905 287,510 328,711 8.49%
PBT 115,930 47,191 12,099 13,651 35,306 70,722 111,324 0.67%
Tax -20,109 -17,537 17,864 -2,597 -8,412 -17,864 -33,821 -8.29%
NP 95,821 29,654 29,963 11,054 26,894 52,858 77,503 3.59%
-
NP to SH 61,496 12,083 24,569 7,486 20,486 36,559 69,301 -1.96%
-
Tax Rate 17.35% 37.16% -147.65% 19.02% 23.83% 25.26% 30.38% -
Total Cost 440,614 366,861 259,964 258,658 208,011 234,652 251,208 9.80%
-
Net Worth 327,743 274,616 346,806 315,789 312,415 294,408 286,052 2.29%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,554 8,717 - - 10,699 10,985 22,347 -18.47%
Div Payout % 10.66% 72.15% - - 52.23% 30.05% 32.25% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 327,743 274,616 346,806 315,789 312,415 294,408 286,052 2.29%
NOSH 218,495 217,949 218,117 216,294 213,983 219,707 223,478 -0.37%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 17.86% 7.48% 10.33% 4.10% 11.45% 18.38% 23.58% -
ROE 18.76% 4.40% 7.08% 2.37% 6.56% 12.42% 24.23% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 245.51 181.93 132.92 124.70 109.78 130.86 147.09 8.90%
EPS 28.14 5.54 11.26 3.46 9.54 16.64 31.01 -1.60%
DPS 3.00 4.00 0.00 0.00 5.00 5.00 10.00 -18.16%
NAPS 1.50 1.26 1.59 1.46 1.46 1.34 1.28 2.67%
Adjusted Per Share Value based on latest NOSH - 216,736
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 169.39 125.21 91.55 85.17 74.18 90.79 103.80 8.49%
EPS 19.42 3.82 7.76 2.36 6.47 11.54 21.88 -1.96%
DPS 2.07 2.75 0.00 0.00 3.38 3.47 7.06 -18.47%
NAPS 1.0349 0.8672 1.0951 0.9972 0.9865 0.9297 0.9033 2.29%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.99 0.59 0.56 0.95 0.94 0.61 1.60 -
P/RPS 0.40 0.32 0.42 0.76 0.86 0.47 1.09 -15.37%
P/EPS 3.52 10.64 4.97 27.45 9.82 3.67 5.16 -6.17%
EY 28.43 9.40 20.11 3.64 10.18 27.28 19.38 6.58%
DY 3.03 6.78 0.00 0.00 5.32 8.20 6.25 -11.35%
P/NAPS 0.66 0.47 0.35 0.65 0.64 0.46 1.25 -10.08%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 25/02/09 27/02/08 -
Price 1.04 0.57 0.77 0.84 0.91 0.65 1.31 -
P/RPS 0.42 0.31 0.58 0.67 0.83 0.50 0.89 -11.75%
P/EPS 3.70 10.28 6.84 24.27 9.51 3.91 4.22 -2.16%
EY 27.06 9.73 14.63 4.12 10.52 25.60 23.67 2.25%
DY 2.88 7.02 0.00 0.00 5.49 7.69 7.63 -14.97%
P/NAPS 0.69 0.45 0.48 0.58 0.62 0.49 1.02 -6.30%

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