[ENCORP] YoY TTM Result on 30-Jun-2010 [#2]

Stock

[ENCORP] ENCORP BHD

Announcement Date

18-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -33.99%

YoY- -78.66%

Quarter Report

Encorp - Q210 v3 after BOD.pdf

Latest QR

Upcoming QR

ENCORP's Result

ENCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	486,918	294,183	297,531	237,995	268,905	246,719	296,047	8.63%
YoY %	65.52%	-1.13%	25.02%	-11.49%	8.99%	-16.66%	-	-
Horiz. %	164.47%	99.37%	100.50%	80.39%	90.83%	83.34%	100.00%	-
PBT	67,441	17,740	11,731	11,319	69,449	41,770	-9,918	-
YoY %	280.16%	51.22%	3.64%	-83.70%	66.27%	521.15%	-	-
Horiz. %	-679.99%	-178.87%	-118.28%	-114.13%	-700.23%	-421.15%	100.00%	-
Tax	-20,519	12,951	-3,165	-2,055	-18,593	-12,279	-36,765	-9.25%
YoY %	-258.44%	509.19%	-54.01%	88.95%	-51.42%	66.60%	-	-
Horiz. %	55.81%	-35.23%	8.61%	5.59%	50.57%	33.40%	100.00%	-
NP	46,922	30,691	8,566	9,264	50,856	29,491	-46,683	-
YoY %	52.89%	258.29%	-7.53%	-81.78%	72.45%	163.17%	-	-
Horiz. %	-100.51%	-65.74%	-18.35%	-19.84%	-108.94%	-63.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,787	20,647	5,147	7,582	35,529	19,566	-54,397	-
YoY %	20.05%	301.15%	-32.12%	-78.66%	81.59%	135.97%	-	-
Horiz. %	-45.57%	-37.96%	-9.46%	-13.94%	-65.31%	-35.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.43%	-73.00%	26.98%	18.16%	26.77%	29.40%	-	-
YoY %	141.68%	-370.57%	48.57%	-32.16%	-8.95%	0.00%	-	-
Horiz. %	103.50%	-248.30%	91.77%	61.77%	91.05%	100.00%	-	-
Total Cost	439,996	263,492	288,965	228,731	218,049	217,228	342,730	4.24%
YoY %	66.99%	-8.82%	26.33%	4.90%	0.38%	-36.62%	-	-
Horiz. %	128.38%	76.88%	84.31%	66.74%	63.62%	63.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	218,147	343,157	344,188	318,082	306,509	287,105	290,540	-4.65%
YoY %	-36.43%	-0.30%	8.21%	3.78%	6.76%	-1.18%	-	-
Horiz. %	75.08%	118.11%	118.46%	109.48%	105.50%	98.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	4,359	4,371	-	10,742	11,053	22,153	-	-
YoY %	-0.27%	0.00%	-	-2.81%	-50.11%	0.00%	-	-
Horiz. %	19.68%	19.73%	-	48.49%	49.89%	100.00%	-	-
Div Payout %	17.59%	21.17%	-	141.69%	31.11%	113.23%	-	-
YoY %	-16.91%	0.00%	-	355.45%	-72.52%	0.00%	-	-
Horiz. %	15.53%	18.70%	-	125.13%	27.48%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	218,147	343,157	344,188	318,082	306,509	287,105	290,540	-4.65%
YoY %	-36.43%	-0.30%	8.21%	3.78%	6.76%	-1.18%	-	-
Horiz. %	75.08%	118.11%	118.46%	109.48%	105.50%	98.82%	100.00%	-
NOSH	218,147	218,571	216,470	213,478	214,342	222,562	223,492	-0.40%
YoY %	-0.19%	0.97%	1.40%	-0.40%	-3.69%	-0.42%	-	-
Horiz. %	97.61%	97.80%	96.86%	95.52%	95.91%	99.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	9.64%	10.43%	2.88%	3.89%	18.91%	11.95%	-15.77%	-
YoY %	-7.57%	262.15%	-25.96%	-79.43%	58.24%	175.78%	-	-
Horiz. %	-61.13%	-66.14%	-18.26%	-24.67%	-119.91%	-75.78%	100.00%	-
ROE	11.36%	6.02%	1.50%	2.38%	11.59%	6.81%	-18.72%	-
YoY %	88.70%	301.33%	-36.97%	-79.47%	70.19%	136.38%	-	-
Horiz. %	-60.68%	-32.16%	-8.01%	-12.71%	-61.91%	-36.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	223.21	134.59	137.45	111.48	125.46	110.85	132.46	9.07%
YoY %	65.84%	-2.08%	23.30%	-11.14%	13.18%	-16.31%	-	-
Horiz. %	168.51%	101.61%	103.77%	84.16%	94.72%	83.69%	100.00%	-
EPS	11.36	9.45	2.38	3.55	16.58	8.79	-24.34	-
YoY %	20.21%	297.06%	-32.96%	-78.59%	88.62%	136.11%	-	-
Horiz. %	-46.67%	-38.82%	-9.78%	-14.59%	-68.12%	-36.11%	100.00%	-
DPS	2.00	2.00	0.00	5.03	5.16	10.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-2.52%	-48.40%	0.00%	-	-
Horiz. %	20.00%	20.00%	0.00%	50.30%	51.60%	100.00%	-	-
NAPS	1.00	1.57	1.59	1.49	1.43	1.29	1.30	-4.27%
YoY %	-36.31%	-1.26%	6.71%	4.20%	10.85%	-0.77%	-	-
Horiz. %	76.92%	120.77%	122.31%	114.62%	110.00%	99.23%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 213,478
RPS	153.82	92.93	93.99	75.18	84.95	77.94	93.52	8.63%
YoY %	65.52%	-1.13%	25.02%	-11.50%	8.99%	-16.66%	-	-
Horiz. %	164.48%	99.37%	100.50%	80.39%	90.84%	83.34%	100.00%	-
EPS	7.83	6.52	1.63	2.40	11.22	6.18	-17.18	-
YoY %	20.09%	300.00%	-32.08%	-78.61%	81.55%	135.97%	-	-
Horiz. %	-45.58%	-37.95%	-9.49%	-13.97%	-65.31%	-35.97%	100.00%	-
DPS	1.38	1.38	0.00	3.39	3.49	7.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-2.87%	-50.14%	0.00%	-	-
Horiz. %	19.71%	19.71%	0.00%	48.43%	49.86%	100.00%	-	-
NAPS	0.6891	1.084	1.0873	1.0048	0.9683	0.907	0.9178	-4.66%
YoY %	-36.43%	-0.30%	8.21%	3.77%	6.76%	-1.18%	-	-
Horiz. %	75.08%	118.11%	118.47%	109.48%	105.50%	98.82%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.65	0.62	0.70	1.03	0.92	0.93	1.47	-
P/RPS	0.29	0.46	0.51	0.92	0.73	0.84	1.11	-20.02%
YoY %	-36.96%	-9.80%	-44.57%	26.03%	-13.10%	-24.32%	-	-
Horiz. %	26.13%	41.44%	45.95%	82.88%	65.77%	75.68%	100.00%	-
P/EPS	5.72	6.56	29.44	29.00	5.55	10.58	-6.04	-
YoY %	-12.80%	-77.72%	1.52%	422.52%	-47.54%	275.17%	-	-
Horiz. %	-94.70%	-108.61%	-487.42%	-480.13%	-91.89%	-175.17%	100.00%	-
EY	17.48	15.24	3.40	3.45	18.02	9.45	-16.56	-
YoY %	14.70%	348.24%	-1.45%	-80.85%	90.69%	157.07%	-	-
Horiz. %	-105.56%	-92.03%	-20.53%	-20.83%	-108.82%	-57.07%	100.00%	-
DY	3.08	3.23	0.00	4.89	5.61	10.75	0.00	-
YoY %	-4.64%	0.00%	0.00%	-12.83%	-47.81%	0.00%	-	-
Horiz. %	28.65%	30.05%	0.00%	45.49%	52.19%	100.00%	-	-
P/NAPS	0.65	0.39	0.44	0.69	0.64	0.72	1.13	-8.79%
YoY %	66.67%	-11.36%	-36.23%	7.81%	-11.11%	-36.28%	-	-
Horiz. %	57.52%	34.51%	38.94%	61.06%	56.64%	63.72%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	16/08/13	30/08/12	24/08/11	18/08/10	19/08/09	27/08/08	29/08/07	-
Price	1.16	0.60	0.59	1.04	0.87	0.62	1.42	-
P/RPS	0.52	0.45	0.43	0.93	0.69	0.56	1.07	-11.32%
YoY %	15.56%	4.65%	-53.76%	34.78%	23.21%	-47.66%	-	-
Horiz. %	48.60%	42.06%	40.19%	86.92%	64.49%	52.34%	100.00%	-
P/EPS	10.21	6.35	24.81	29.28	5.25	7.05	-5.83	-
YoY %	60.79%	-74.41%	-15.27%	457.71%	-25.53%	220.93%	-	-
Horiz. %	-175.13%	-108.92%	-425.56%	-502.23%	-90.05%	-120.93%	100.00%	-
EY	9.80	15.74	4.03	3.42	19.05	14.18	-17.14	-
YoY %	-37.74%	290.57%	17.84%	-82.05%	34.34%	182.73%	-	-
Horiz. %	-57.18%	-91.83%	-23.51%	-19.95%	-111.14%	-82.73%	100.00%	-
DY	1.72	3.33	0.00	4.84	5.93	16.13	0.00	-
YoY %	-48.35%	0.00%	0.00%	-18.38%	-63.24%	0.00%	-	-
Horiz. %	10.66%	20.64%	0.00%	30.01%	36.76%	100.00%	-	-
P/NAPS	1.16	0.38	0.37	0.70	0.61	0.48	1.09	1.04%
YoY %	205.26%	2.70%	-47.14%	14.75%	27.08%	-55.96%	-	-
Horiz. %	106.42%	34.86%	33.94%	64.22%	55.96%	44.04%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos