[ENCORP] YoY TTM 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- 76.56%
YoY- 419.3%
Quarter Report
Latest QR
Upcoming QR
ENCORP's Result
ENCORP's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 359,254 225,147 330,385 536,435 396,515 290,468 269,772 4.88%
PBT 41,812 13,475 25,299 118,432 47,191 12,099 13,654 20.48%
Tax -13,687 -7,805 -11,359 -20,109 -17,537 17,864 -2,597 31.88%
NP 28,125 5,670 13,940 98,323 29,654 29,963 11,057 16.81%
-
NP to SH 28,405 1,380 10,536 62,747 12,083 24,569 7,489 24.85%
-
Tax Rate 32.73% 57.92% 44.90% 16.98% 37.16% -147.65% 19.02% -
Total Cost 331,129 219,477 316,445 438,112 366,861 260,505 258,715 4.19%
-
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 8,731 - - -
Div Payout % - - - 10.45% 72.26% - - -
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 7.83% 2.52% 4.22% 18.33% 7.48% 10.32% 4.10% -
ROE 6.75% 0.35% 3.78% 19.02% 5.54% 7.08% 3.46% -
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 128.83 80.57 118.45 245.52 181.90 133.11 124.47 0.57%
EPS 10.19 0.49 3.78 28.72 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 1.00 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 113.49 71.12 104.37 169.46 125.26 91.76 85.22 4.88%
EPS 8.97 0.44 3.33 19.82 3.82 7.76 2.37 24.81%
DPS 0.00 0.00 0.00 2.07 2.76 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 0.47 0.99 0.89 0.40 0.32 0.42 0.76 -7.69%
P/EPS 5.89 160.97 27.80 3.45 10.64 4.97 27.49 -22.62%
EY 16.98 0.62 3.60 29.01 9.40 20.11 3.64 29.23%
DY 0.00 0.00 0.00 3.03 6.78 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 0.47 0.96 1.08 0.42 0.31 0.58 0.67 -5.73%
P/EPS 5.99 155.91 33.89 3.62 10.28 6.84 24.31 -20.80%
EY 16.70 0.64 2.95 27.61 9.72 14.62 4.11 26.29%
DY 0.00 0.00 0.00 2.88 7.02 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