[ENCORP] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ENCORP] ENCORP BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 219.8%
YoY- 408.95%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 359,254 216,044 330,385 536,435 396,515 289,927 269,712 4.88%
PBT 41,812 33,457 25,299 115,930 47,191 12,099 13,651 20.48%
Tax -13,687 -27,434 -11,359 -20,109 -17,537 17,864 -2,597 31.88%
NP 28,125 6,023 13,940 95,821 29,654 29,963 11,054 16.82%
-
NP to SH 28,405 1,353 10,526 61,496 12,083 24,569 7,486 24.86%
-
Tax Rate 32.73% 82.00% 44.90% 17.35% 37.16% -147.65% 19.02% -
Total Cost 331,129 210,021 316,445 440,614 366,861 259,964 258,658 4.19%
-
Net Worth 420,647 386,571 392,780 327,743 274,616 346,806 315,789 4.89%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - 6,554 8,717 - - -
Div Payout % - - - 10.66% 72.15% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 420,647 386,571 392,780 327,743 274,616 346,806 315,789 4.89%
NOSH 278,574 276,122 256,719 218,495 217,949 218,117 216,294 4.30%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.83% 2.79% 4.22% 17.86% 7.48% 10.33% 4.10% -
ROE 6.75% 0.35% 2.68% 18.76% 4.40% 7.08% 2.37% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 128.96 78.24 128.69 245.51 181.93 132.92 124.70 0.56%
EPS 10.19 0.49 4.20 28.14 5.54 11.26 3.46 19.70%
DPS 0.00 0.00 0.00 3.00 4.00 0.00 0.00 -
NAPS 1.51 1.40 1.53 1.50 1.26 1.59 1.46 0.56%
Adjusted Per Share Value based on latest NOSH - 218,489
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 113.49 68.25 104.37 169.46 125.26 91.59 85.20 4.88%
EPS 8.97 0.43 3.33 19.43 3.82 7.76 2.36 24.89%
DPS 0.00 0.00 0.00 2.07 2.75 0.00 0.00 -
NAPS 1.3288 1.2212 1.2408 1.0353 0.8675 1.0956 0.9976 4.88%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.60 0.795 1.05 0.99 0.59 0.56 0.95 -
P/RPS 0.47 1.02 0.82 0.40 0.32 0.42 0.76 -7.69%
P/EPS 5.88 162.24 25.61 3.52 10.64 4.97 27.45 -22.62%
EY 16.99 0.62 3.90 28.43 9.40 20.11 3.64 29.24%
DY 0.00 0.00 0.00 3.03 6.78 0.00 0.00 -
P/NAPS 0.40 0.57 0.69 0.66 0.47 0.35 0.65 -7.76%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 24/02/15 27/02/14 27/02/13 28/02/12 25/02/11 -
Price 0.61 0.77 1.28 1.04 0.57 0.77 0.84 -
P/RPS 0.47 0.98 0.99 0.42 0.31 0.58 0.67 -5.73%
P/EPS 5.98 157.14 31.22 3.70 10.28 6.84 24.27 -20.80%
EY 16.72 0.64 3.20 27.06 9.73 14.63 4.12 26.26%
DY 0.00 0.00 0.00 2.88 7.02 0.00 0.00 -
P/NAPS 0.40 0.55 0.84 0.69 0.45 0.48 0.58 -5.99%

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