[ENCORP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ENCORP] ENCORP BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -13.9%
YoY- -28.06%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 302,354 258,877 235,305 212,292 275,052 361,114 134,236 14.47%
PBT 9,770 6,640 14,740 41,984 65,381 143,884 -15,870 -
Tax -10,129 -4,046 -3,212 -10,233 -17,170 -41,718 -4,545 14.27%
NP -358 2,593 11,528 31,750 48,210 102,165 -20,416 -48.99%
-
NP to SH -10,377 276 7,837 24,210 33,652 92,700 -20,909 -11.01%
-
Tax Rate 103.67% 60.93% 21.79% 24.37% 26.26% 28.99% - -
Total Cost 302,713 256,284 223,777 180,541 226,841 258,949 154,652 11.83%
-
Net Worth 335,737 340,399 315,510 310,851 293,682 286,055 335,085 0.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,813 - - - 14,720 14,898 - -
Div Payout % 0.00% - - - 43.74% 16.07% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 335,737 340,399 315,510 310,851 293,682 286,055 335,085 0.03%
NOSH 218,011 229,999 216,102 214,380 220,813 223,481 223,390 -0.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -0.12% 1.00% 4.90% 14.96% 17.53% 28.29% -15.21% -
ROE -3.09% 0.08% 2.48% 7.79% 11.46% 32.41% -6.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 138.69 112.56 108.89 99.03 124.56 161.59 60.09 14.94%
EPS -4.76 0.12 3.63 11.29 15.24 41.48 -9.36 -10.64%
DPS 2.67 0.00 0.00 0.00 6.67 6.67 0.00 -
NAPS 1.54 1.48 1.46 1.45 1.33 1.28 1.50 0.43%
Adjusted Per Share Value based on latest NOSH - 214,554
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 95.47 81.75 74.30 67.04 86.85 114.03 42.39 14.47%
EPS -3.28 0.09 2.47 7.65 10.63 29.27 -6.60 -10.99%
DPS 1.84 0.00 0.00 0.00 4.65 4.70 0.00 -
NAPS 1.0602 1.0749 0.9963 0.9816 0.9274 0.9033 1.0581 0.03%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.55 0.50 1.00 0.95 0.65 1.85 0.28 -
P/RPS 0.40 0.44 0.92 0.96 0.52 1.14 0.47 -2.64%
P/EPS -11.55 416.67 27.57 8.41 4.27 4.46 -2.99 25.23%
EY -8.65 0.24 3.63 11.89 23.45 22.42 -33.43 -20.15%
DY 4.85 0.00 0.00 0.00 10.26 3.60 0.00 -
P/NAPS 0.36 0.34 0.68 0.66 0.49 1.45 0.19 11.22%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 16/11/11 19/11/10 20/11/09 20/11/08 15/11/07 30/11/06 -
Price 0.67 0.70 0.97 1.02 0.67 1.82 0.68 -
P/RPS 0.48 0.62 0.89 1.03 0.54 1.13 1.13 -13.28%
P/EPS -14.08 583.33 26.75 9.03 4.40 4.39 -7.26 11.66%
EY -7.10 0.17 3.74 11.07 22.75 22.79 -13.76 -10.43%
DY 3.98 0.00 0.00 0.00 9.95 3.66 0.00 -
P/NAPS 0.44 0.47 0.66 0.70 0.50 1.42 0.45 -0.37%

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