[ENCORP] YoY 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- 488.06%
YoY- 136.96%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
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 144,773 65,422 61,705 134,109 169,749 95,769 93,233 7.60%
PBT 19,478 16,455 13,221 77,570 39,863 7,119 2,596 39.87%
Tax -3,882 -7,534 -3,094 -6,929 -9,940 20,899 -188 65.55%
NP 15,596 8,921 10,127 70,641 29,923 28,018 2,408 36.49%
-
NP to SH 16,638 4,387 9,109 47,074 19,866 24,362 1,608 47.56%
-
Tax Rate 19.93% 45.79% 23.40% 8.93% 24.94% -293.57% 7.24% -
Total Cost 129,177 56,501 51,578 63,468 139,826 67,751 90,825 6.04%
-
Net Worth 421,066 391,197 278,932 329,918 217,982 346,960 216,736 11.69%
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 4,359 - - -
Div Payout % - - - 13.92% 21.95% - - -
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 421,066 391,197 278,932 329,918 217,982 346,960 216,736 11.69%
NOSH 278,851 279,426 278,932 218,489 217,982 218,214 216,736 4.28%
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 10.77% 13.64% 16.41% 52.67% 17.63% 29.26% 2.58% -
ROE 3.95% 1.12% 3.27% 14.27% 9.11% 7.02% 0.74% -
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 51.92 23.41 22.12 61.38 77.87 43.89 43.02 3.18%
EPS 5.97 1.57 3.27 21.54 9.11 11.17 0.74 41.57%
DPS 0.00 0.00 0.00 3.00 2.00 0.00 0.00 -
NAPS 1.51 1.40 1.00 1.51 1.00 1.59 1.00 7.10%
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 45.73 20.67 19.49 42.36 53.62 30.25 29.45 7.60%
EPS 5.26 1.39 2.88 14.87 6.28 7.70 0.51 47.48%
DPS 0.00 0.00 0.00 2.07 1.38 0.00 0.00 -
NAPS 1.3301 1.2358 0.8811 1.0422 0.6886 1.096 0.6847 11.69%
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 1.16 3.40 4.75 1.61 0.76 1.28 2.21 -10.17%
P/EPS 10.06 50.64 32.15 4.59 6.47 5.02 128.05 -34.53%
EY 9.94 1.97 3.11 21.76 15.45 19.94 0.78 52.77%
DY 0.00 0.00 0.00 3.03 3.39 0.00 0.00 -
P/NAPS 0.40 0.57 1.05 0.66 0.59 0.35 0.95 -13.41%
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 1.17 3.29 5.79 1.69 0.73 1.75 1.95 -8.15%
P/EPS 10.22 49.04 39.20 4.83 6.25 6.90 113.22 -32.99%
EY 9.78 2.04 2.55 20.72 15.99 14.50 0.88 49.33%
DY 0.00 0.00 0.00 2.88 3.51 0.00 0.00 -
P/NAPS 0.40 0.55 1.28 0.69 0.57 0.48 0.84 -11.62%

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