[ENRA] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[ENRA] ENRA GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 650.98%
YoY- 82.64%
Quarter Report
Latest QR
Upcoming QR
ENRA's Result
ENRA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 216,302 129,792 97,517 70,685 29,181 21,730 20,710 47.79%
PBT 38,969 18,773 11,600 8,036 4,205 -861 3,129 52.18%
Tax -8,758 -6,422 -3,896 -2,929 -1,409 -1,785 -1,926 28.68%
NP 30,210 12,350 7,704 5,106 2,796 -2,646 1,202 71.06%
-
NP to SH 20,962 8,473 7,704 5,106 2,796 -2,646 1,202 60.96%
-
Tax Rate 22.47% 34.21% 33.59% 36.45% 33.51% - 61.55% -
Total Cost 186,092 117,441 89,813 65,578 26,385 24,377 19,508 45.58%
-
Net Worth 240,316 241,570 220,711 211,634 208,184 205,548 207,284 2.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 240,316 241,570 220,711 211,634 208,184 205,548 207,284 2.49%
NOSH 136,207 134,925 134,999 134,859 135,290 135,033 134,626 0.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.97% 9.52% 7.90% 7.22% 9.58% -12.18% 5.81% -
ROE 8.72% 3.51% 3.49% 2.41% 1.34% -1.29% 0.58% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 160.21 96.20 72.24 52.41 21.57 16.09 15.38 47.72%
EPS 15.53 6.28 5.71 3.79 2.07 -1.96 0.89 60.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.7904 1.6349 1.5693 1.5388 1.5222 1.5397 2.44%
Adjusted Per Share Value based on latest NOSH - 134,710
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 144.49 86.70 65.14 47.22 19.49 14.52 13.83 47.80%
EPS 14.00 5.66 5.15 3.41 1.87 -1.77 0.80 61.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6053 1.6137 1.4744 1.4137 1.3907 1.3731 1.3847 2.49%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.04 2.32 2.00 1.08 0.74 0.75 0.86 -
P/RPS 1.27 2.41 2.77 2.06 3.43 4.66 5.59 -21.86%
P/EPS 13.14 36.94 35.05 28.52 35.81 -38.27 96.27 -28.22%
EY 7.61 2.71 2.85 3.51 2.79 -2.61 1.04 39.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.30 1.22 0.69 0.48 0.49 0.56 12.72%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 13/02/15 27/02/14 27/02/13 23/02/12 23/02/11 -
Price 2.60 1.98 1.99 1.09 0.615 0.76 0.92 -
P/RPS 1.62 2.06 2.75 2.08 2.85 4.72 5.98 -19.54%
P/EPS 16.75 31.53 34.87 28.79 29.76 -38.78 102.99 -26.09%
EY 5.97 3.17 2.87 3.47 3.36 -2.58 0.97 35.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.11 1.22 0.69 0.40 0.50 0.60 15.95%

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