[ENCORP] QoQ 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 176,479 111,788 47,632 234,905 159,219 108,756 70,170 84.83%
PBT 11,055 2,046 768 35,306 31,488 26,108 18,446 -28.89%
Tax -2,409 -271 -42 -8,412 -7,675 -6,812 -4,886 -37.56%
NP 8,646 1,775 726 26,894 23,813 19,296 13,560 -25.89%
-
NP to SH 5,878 1,225 246 20,486 18,158 14,060 9,176 -25.66%
-
Tax Rate 21.79% 13.25% 5.47% 23.83% 24.37% 26.09% 26.49% -
Total Cost 167,833 110,013 46,906 208,011 135,406 89,460 56,610 106.23%
-
Net Worth 315,510 320,219 301,350 312,415 310,851 306,958 303,001 2.73%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 10,699 - - - -
Div Payout % - - - 52.23% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 315,510 320,219 301,350 312,415 310,851 306,958 303,001 2.73%
NOSH 216,102 214,912 205,000 213,983 214,380 214,656 214,894 0.37%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.90% 1.59% 1.52% 11.45% 14.96% 17.74% 19.32% -
ROE 1.86% 0.38% 0.08% 6.56% 5.84% 4.58% 3.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.66 52.02 23.24 109.78 74.27 50.67 32.65 84.15%
EPS 2.72 0.57 0.12 9.54 8.47 6.55 4.27 -25.94%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.46 1.49 1.47 1.46 1.45 1.43 1.41 2.34%
Adjusted Per Share Value based on latest NOSH - 214,857
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.75 35.31 15.05 74.21 50.30 34.36 22.17 84.81%
EPS 1.86 0.39 0.08 6.47 5.74 4.44 2.90 -25.60%
DPS 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
NAPS 0.9967 1.0116 0.952 0.9869 0.982 0.9697 0.9572 2.72%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 1.03 0.93 0.94 0.95 0.92 0.69 -
P/RPS 1.22 1.98 4.00 0.86 1.28 1.82 2.11 -30.57%
P/EPS 36.76 180.70 775.00 9.82 11.22 14.05 16.16 72.87%
EY 2.72 0.55 0.13 10.18 8.92 7.12 6.19 -42.17%
DY 0.00 0.00 0.00 5.32 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.63 0.64 0.66 0.64 0.49 24.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 18/08/10 19/05/10 25/02/10 20/11/09 19/08/09 20/05/09 -
Price 0.97 1.04 1.04 0.91 1.02 0.87 0.75 -
P/RPS 1.19 2.00 4.48 0.83 1.37 1.72 2.30 -35.52%
P/EPS 35.66 182.46 866.67 9.51 12.04 13.28 17.56 60.29%
EY 2.80 0.55 0.12 10.52 8.30 7.53 5.69 -37.64%
DY 0.00 0.00 0.00 5.49 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.71 0.62 0.70 0.61 0.53 15.73%

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