[ENCORP] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ENCORP] ENCORP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.82%
YoY- -43.96%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 396,515 289,927 269,712 234,905 287,510 328,711 143,126 18.49%
PBT 47,191 12,099 13,651 35,306 70,722 111,324 -119,806 -
Tax -17,537 17,864 -2,597 -8,412 -17,864 -33,821 -3,182 32.87%
NP 29,654 29,963 11,054 26,894 52,858 77,503 -122,988 -
-
NP to SH 12,083 24,569 7,486 20,486 36,559 69,301 -124,844 -
-
Tax Rate 37.16% -147.65% 19.02% 23.83% 25.26% 30.38% - -
Total Cost 366,861 259,964 258,658 208,011 234,652 251,208 266,114 5.49%
-
Net Worth 274,616 346,806 315,789 312,415 294,408 286,052 225,755 3.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,717 - - 10,699 10,985 22,347 - -
Div Payout % 72.15% - - 52.23% 30.05% 32.25% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 274,616 346,806 315,789 312,415 294,408 286,052 225,755 3.31%
NOSH 217,949 218,117 216,294 213,983 219,707 223,478 223,519 -0.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.48% 10.33% 4.10% 11.45% 18.38% 23.58% -85.93% -
ROE 4.40% 7.08% 2.37% 6.56% 12.42% 24.23% -55.30% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 181.93 132.92 124.70 109.78 130.86 147.09 64.03 18.99%
EPS 5.54 11.26 3.46 9.54 16.64 31.01 -55.86 -
DPS 4.00 0.00 0.00 5.00 5.00 10.00 0.00 -
NAPS 1.26 1.59 1.46 1.46 1.34 1.28 1.01 3.75%
Adjusted Per Share Value based on latest NOSH - 214,857
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 125.21 91.55 85.17 74.18 90.79 103.80 45.20 18.49%
EPS 3.82 7.76 2.36 6.47 11.54 21.88 -39.42 -
DPS 2.75 0.00 0.00 3.38 3.47 7.06 0.00 -
NAPS 0.8672 1.0951 0.9972 0.9865 0.9297 0.9033 0.7129 3.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.59 0.56 0.95 0.94 0.61 1.60 0.59 -
P/RPS 0.32 0.42 0.76 0.86 0.47 1.09 0.92 -16.12%
P/EPS 10.64 4.97 27.45 9.82 3.67 5.16 -1.06 -
EY 9.40 20.11 3.64 10.18 27.28 19.38 -94.67 -
DY 6.78 0.00 0.00 5.32 8.20 6.25 0.00 -
P/NAPS 0.47 0.35 0.65 0.64 0.46 1.25 0.58 -3.44%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 25/02/09 27/02/08 15/02/07 -
Price 0.57 0.77 0.84 0.91 0.65 1.31 0.55 -
P/RPS 0.31 0.58 0.67 0.83 0.50 0.89 0.86 -15.62%
P/EPS 10.28 6.84 24.27 9.51 3.91 4.22 -0.98 -
EY 9.73 14.63 4.12 10.52 25.60 23.67 -101.55 -
DY 7.02 0.00 0.00 5.49 7.69 7.63 0.00 -
P/NAPS 0.45 0.48 0.58 0.62 0.49 1.02 0.54 -2.99%

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