[ENCORP] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[ENCORP] ENCORP BHD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 192.4%
YoY- 20.05%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 557,607 536,435 572,075 486,918 409,846 396,515 322,535 44.09%
PBT 134,125 118,432 80,725 67,441 44,892 47,191 14,447 342.32%
Tax -23,228 -20,109 -23,120 -20,519 -17,174 -17,537 13,302 -
NP 110,897 98,323 57,605 46,922 27,718 29,654 27,749 152.04%
-
NP to SH 75,227 62,747 35,539 24,787 8,477 12,083 16,579 174.33%
-
Tax Rate 17.32% 16.98% 28.64% 30.43% 38.26% 37.16% -92.07% -
Total Cost 446,710 438,112 514,470 439,996 382,128 366,861 294,786 31.96%
-
Net Worth 339,385 329,918 359,897 218,147 344,440 217,982 335,744 0.72%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,554 6,554 4,359 4,359 8,731 8,731 4,371 31.03%
Div Payout % 8.71% 10.45% 12.27% 17.59% 103.00% 72.26% 26.37% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 339,385 329,918 359,897 218,147 344,440 217,982 335,744 0.72%
NOSH 218,958 218,489 218,119 218,147 218,000 217,982 218,015 0.28%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 19.89% 18.33% 10.07% 9.64% 6.76% 7.48% 8.60% -
ROE 22.17% 19.02% 9.87% 11.36% 2.46% 5.54% 4.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 254.66 245.52 262.28 223.21 188.00 181.90 147.94 43.67%
EPS 34.36 28.72 16.29 11.36 3.89 5.54 7.60 173.66%
DPS 3.00 3.00 2.00 2.00 4.00 4.00 2.00 31.06%
NAPS 1.55 1.51 1.65 1.00 1.58 1.00 1.54 0.43%
Adjusted Per Share Value based on latest NOSH - 218,147
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 176.08 169.39 180.64 153.75 129.42 125.21 101.85 44.09%
EPS 23.75 19.81 11.22 7.83 2.68 3.82 5.24 174.12%
DPS 2.07 2.07 1.38 1.38 2.76 2.76 1.38 31.06%
NAPS 1.0717 1.0418 1.1365 0.6888 1.0876 0.6883 1.0602 0.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.30 0.99 1.16 0.65 0.595 0.59 0.55 -
P/RPS 0.51 0.40 0.44 0.29 0.32 0.32 0.37 23.87%
P/EPS 3.78 3.45 7.12 5.72 15.30 10.64 7.23 -35.12%
EY 26.43 29.01 14.05 17.48 6.54 9.40 13.83 54.05%
DY 2.31 3.03 1.72 3.08 6.72 6.78 3.64 -26.17%
P/NAPS 0.84 0.66 0.70 0.65 0.38 0.59 0.36 76.01%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 27/02/14 13/11/13 16/08/13 15/05/13 27/02/13 21/11/12 -
Price 1.57 1.04 1.09 1.16 0.73 0.57 0.67 -
P/RPS 0.62 0.42 0.42 0.52 0.39 0.31 0.45 23.84%
P/EPS 4.57 3.62 6.69 10.21 18.77 10.28 8.81 -35.46%
EY 21.88 27.61 14.95 9.80 5.33 9.72 11.35 54.95%
DY 1.91 2.88 1.83 1.72 5.48 7.02 2.99 -25.84%
P/NAPS 1.01 0.69 0.66 1.16 0.46 0.57 0.44 74.10%

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