[ENCORP] QoQ Annualized Quarter 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- 0.4%
YoY- 108.17%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 234,905 212,292 217,512 280,680 287,510 275,052 254,726 -5.24%
PBT 35,306 41,984 52,216 73,784 70,722 65,381 54,768 -25.31%
Tax -8,412 -10,233 -13,624 -19,544 -17,864 -17,170 -12,166 -21.75%
NP 26,894 31,750 38,592 54,240 52,858 48,210 42,602 -26.34%
-
NP to SH 20,486 24,210 28,120 36,704 36,559 33,652 30,184 -22.71%
-
Tax Rate 23.83% 24.37% 26.09% 26.49% 25.26% 26.26% 22.21% -
Total Cost 208,011 180,541 178,920 226,440 234,652 226,841 212,124 -1.29%
-
Net Worth 312,415 310,851 306,958 303,001 294,408 293,682 287,148 5.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,699 - - - 10,985 14,720 - -
Div Payout % 52.23% - - - 30.05% 43.74% - -
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 312,415 310,851 306,958 303,001 294,408 293,682 287,148 5.76%
NOSH 213,983 214,380 214,656 214,894 219,707 220,813 222,595 -2.58%
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 11.45% 14.96% 17.74% 19.32% 18.38% 17.53% 16.72% -
ROE 6.56% 7.79% 9.16% 12.11% 12.42% 11.46% 10.51% -
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 109.78 99.03 101.33 130.61 130.86 124.56 114.43 -2.72%
EPS 9.54 11.29 13.10 17.08 16.64 15.24 13.56 -20.84%
DPS 5.00 0.00 0.00 0.00 5.00 6.67 0.00 -
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 74.18 67.04 68.68 88.63 90.79 86.85 80.44 -5.24%
EPS 6.47 7.65 8.88 11.59 11.54 10.63 9.53 -22.69%
DPS 3.38 0.00 0.00 0.00 3.47 4.65 0.00 -
NAPS 0.9865 0.9816 0.9693 0.9568 0.9297 0.9274 0.9067 5.76%
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 0.96 0.91 0.53 0.47 0.52 0.81 4.06%
P/EPS 9.82 8.41 7.02 4.04 3.67 4.27 6.86 26.93%
EY 10.18 11.89 14.24 24.75 27.28 23.45 14.58 -21.24%
DY 5.32 0.00 0.00 0.00 8.20 10.26 0.00 -
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 1.03 0.86 0.57 0.50 0.54 0.54 33.08%
P/EPS 9.51 9.03 6.64 4.39 3.91 4.40 4.57 62.77%
EY 10.52 11.07 15.06 22.77 25.60 22.75 21.87 -38.52%
DY 5.49 0.00 0.00 0.00 7.69 9.95 0.00 -
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