[ENCORP] YoY TTM 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- -30.74%
YoY- -44.15%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 396,515 290,468 269,772 234,904 287,512 328,711 143,156 18.48%
PBT 47,191 12,099 13,654 35,381 70,720 111,740 -114,709 -
Tax -17,537 17,864 -2,597 -8,596 -17,863 -33,821 -9,141 11.45%
NP 29,654 29,963 11,057 26,785 52,857 77,919 -123,850 -
-
NP to SH 12,083 24,569 7,489 20,417 36,557 68,358 -125,719 -
-
Tax Rate 37.16% -147.65% 19.02% 24.30% 25.26% 30.27% - -
Total Cost 366,861 260,505 258,715 208,119 234,655 250,792 267,006 5.43%
-
Net Worth 217,982 346,960 216,736 313,691 294,571 219,999 225,727 -0.57%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,731 - - 10,742 11,053 22,153 - -
Div Payout % 72.26% - - 52.62% 30.24% 32.41% - -
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 217,982 346,960 216,736 313,691 294,571 219,999 225,727 -0.57%
NOSH 217,982 218,214 216,736 214,857 219,829 219,999 223,492 -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% 10.32% 4.10% 11.40% 18.38% 23.70% -86.51% -
ROE 5.54% 7.08% 3.46% 6.51% 12.41% 31.07% -55.69% -
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 181.90 133.11 124.47 109.33 130.79 149.41 64.05 18.98%
EPS 5.54 11.26 3.46 9.50 16.63 31.07 -56.25 -
DPS 4.00 0.00 0.00 5.00 5.00 10.07 0.00 -
NAPS 1.00 1.59 1.00 1.46 1.34 1.00 1.01 -0.16%
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 125.26 91.76 85.22 74.21 90.82 103.84 45.22 18.48%
EPS 3.82 7.76 2.37 6.45 11.55 21.59 -39.71 -
DPS 2.76 0.00 0.00 3.39 3.49 7.00 0.00 -
NAPS 0.6886 1.096 0.6847 0.9909 0.9305 0.695 0.7131 -0.58%
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 1.07 0.92 -16.12%
P/EPS 10.64 4.97 27.49 9.89 3.67 5.15 -1.05 -
EY 9.40 20.11 3.64 10.11 27.26 19.42 -95.34 -
DY 6.78 0.00 0.00 5.32 8.20 6.29 0.00 -
P/NAPS 0.59 0.35 0.95 0.64 0.46 1.60 0.58 0.28%
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 0.88 0.86 -15.62%
P/EPS 10.28 6.84 24.31 9.58 3.91 4.22 -0.98 -
EY 9.72 14.62 4.11 10.44 25.58 23.72 -102.28 -
DY 7.02 0.00 0.00 5.49 7.69 7.69 0.00 -
P/NAPS 0.57 0.48 0.84 0.62 0.49 1.31 0.54 0.90%

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