[ENCORP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[ENCORP] ENCORP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 255.25%
YoY- -50.82%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 402,326 233,725 72,117 396,515 226,766 143,322 58,786 260.04%
PBT 38,360 26,017 -158 47,191 7,328 5,767 2,141 583.51%
Tax -13,180 -8,734 -1,921 -17,537 -7,597 -5,752 -2,284 221.37%
NP 25,180 17,283 -2,079 29,654 -269 15 -143 -
-
NP to SH 14,422 8,919 -5,123 12,083 -7,783 -5,036 -1,517 -
-
Tax Rate 34.36% 33.57% - 37.16% 103.67% 99.74% 106.68% -
Total Cost 377,146 216,442 74,196 366,861 227,035 143,307 58,929 244.32%
-
Net Worth 360,549 218,265 344,440 274,616 335,737 342,273 344,575 3.06%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 8,717 4,360 4,360 - -
Div Payout % - - - 72.15% 0.00% 0.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 360,549 218,265 344,440 274,616 335,737 342,273 344,575 3.06%
NOSH 218,515 218,265 218,000 217,949 218,011 218,008 216,714 0.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.26% 7.39% -2.88% 7.48% -0.12% 0.01% -0.24% -
ROE 4.00% 4.09% -1.49% 4.40% -2.32% -1.47% -0.44% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 184.12 107.08 33.08 181.93 104.02 65.74 27.13 258.03%
EPS 6.60 4.09 -2.35 5.54 -3.57 -2.31 -0.70 -
DPS 0.00 0.00 0.00 4.00 2.00 2.00 0.00 -
NAPS 1.65 1.00 1.58 1.26 1.54 1.57 1.59 2.49%
Adjusted Per Share Value based on latest NOSH - 217,982
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 127.04 73.80 22.77 125.21 71.61 45.26 18.56 260.08%
EPS 4.55 2.82 -1.62 3.82 -2.46 -1.59 -0.48 -
DPS 0.00 0.00 0.00 2.75 1.38 1.38 0.00 -
NAPS 1.1385 0.6892 1.0876 0.8672 1.0602 1.0808 1.0881 3.06%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.16 0.65 0.595 0.59 0.55 0.62 0.75 -
P/RPS 0.63 0.61 1.80 0.32 0.53 0.94 2.76 -62.61%
P/EPS 17.58 15.91 -25.32 10.64 -15.41 -26.84 -107.14 -
EY 5.69 6.29 -3.95 9.40 -6.49 -3.73 -0.93 -
DY 0.00 0.00 0.00 6.78 3.64 3.23 0.00 -
P/NAPS 0.70 0.65 0.38 0.47 0.36 0.39 0.47 30.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 13/11/13 16/08/13 15/05/13 27/02/13 21/11/12 30/08/12 23/05/12 -
Price 1.09 1.16 0.73 0.57 0.67 0.60 0.65 -
P/RPS 0.59 1.08 2.21 0.31 0.64 0.91 2.40 -60.72%
P/EPS 16.52 28.39 -31.06 10.28 -18.77 -25.97 -92.86 -
EY 6.06 3.52 -3.22 9.73 -5.33 -3.85 -1.08 -
DY 0.00 0.00 0.00 7.02 2.99 3.33 0.00 -
P/NAPS 0.66 1.16 0.46 0.45 0.44 0.38 0.41 37.31%

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