[ENRA] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[ENRA] ENRA GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 138.1%
YoY- 83.0%
Quarter Report
Latest QR
Upcoming QR
ENRA's Result
ENRA'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 200,186 119,400 86,424 60,482 28,704 21,024 20,676 45.94%
PBT 39,623 14,228 12,865 6,788 3,545 -852 5,313 39.73%
Tax -11,938 -1,845 -4,018 -2,676 -1,298 -1,517 -1,479 41.58%
NP 27,685 12,383 8,847 4,112 2,247 -2,369 3,834 38.98%
-
NP to SH 18,187 9,474 8,847 4,112 2,247 -2,369 3,834 29.59%
-
Tax Rate 30.13% 12.97% 31.23% 39.42% 36.61% - 27.84% -
Total Cost 172,501 107,017 77,577 56,370 26,457 23,393 16,842 47.31%
-
Net Worth 240,316 241,680 220,082 211,401 207,175 211,205 215,557 1.82%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 10,794 - - - - - - -
Div Payout % 59.36% - - - - - - -
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 240,316 241,680 220,082 211,401 207,175 211,205 215,557 1.82%
NOSH 136,208 134,986 134,615 134,710 134,634 138,750 139,999 -0.45%
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 13.83% 10.37% 10.24% 6.80% 7.83% -11.27% 18.54% -
ROE 7.57% 3.92% 4.02% 1.95% 1.08% -1.12% 1.78% -
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 148.28 88.45 64.20 44.90 21.32 15.15 14.77 46.82%
EPS 13.47 7.02 6.57 3.05 1.67 -1.71 2.74 30.36%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.7904 1.6349 1.5693 1.5388 1.5222 1.5397 2.44%
Adjusted Per Share Value based on latest NOSH - 134,710
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 133.73 79.76 57.73 40.40 19.17 14.04 13.81 45.94%
EPS 12.15 6.33 5.91 2.75 1.50 -1.58 2.56 29.60%
DPS 7.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6053 1.6144 1.4702 1.4122 1.3839 1.4109 1.4399 1.82%
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 2.04 2.32 2.00 1.08 0.74 0.75 0.86 -
P/RPS 1.38 2.62 3.12 2.41 3.47 4.95 5.82 -21.30%
P/EPS 15.14 33.06 30.43 35.38 44.34 -43.93 31.40 -11.43%
EY 6.60 3.03 3.29 2.83 2.26 -2.28 3.18 12.92%
DY 3.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.30 1.22 0.69 0.48 0.49 0.56 12.72%
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 26/02/16 13/02/15 27/02/14 27/02/13 23/02/12 23/02/11 -
Price 2.60 1.98 1.99 1.09 0.615 0.76 0.92 -
P/RPS 1.75 2.24 3.10 2.43 2.88 5.02 6.23 -19.05%
P/EPS 19.30 28.21 30.28 35.71 36.85 -44.51 33.59 -8.81%
EY 5.18 3.54 3.30 2.80 2.71 -2.25 2.98 9.64%
DY 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.11 1.22 0.69 0.40 0.50 0.60 15.95%

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