[EPMB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -18.13%
YoY- -41.9%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 465,316 452,312 455,770 451,354 441,604 522,552 519,144 -7.04%
PBT 18,172 20,591 24,936 27,366 30,128 33,838 34,486 -34.78%
Tax -5,168 -4,264 -7,901 -9,076 -7,768 -4,277 -4,402 11.29%
NP 13,004 16,327 17,034 18,290 22,360 29,561 30,084 -42.86%
-
NP to SH 13,076 16,412 17,106 18,362 22,428 29,568 30,226 -42.82%
-
Tax Rate 28.44% 20.71% 31.69% 33.17% 25.78% 12.64% 12.76% -
Total Cost 452,312 435,985 438,736 433,064 419,244 492,991 489,060 -5.07%
-
Net Worth 328,494 326,566 325,132 325,160 321,765 317,063 312,312 3.42%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 6,372 2,125 - - 6,373 2,124 -
Div Payout % - 38.83% 12.42% - - 21.55% 7.03% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 328,494 326,566 325,132 325,160 321,765 317,063 312,312 3.42%
NOSH 159,463 159,300 159,378 159,392 159,289 159,328 159,343 0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.79% 3.61% 3.74% 4.05% 5.06% 5.66% 5.79% -
ROE 3.98% 5.03% 5.26% 5.65% 6.97% 9.33% 9.68% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 291.80 283.94 285.97 283.17 277.23 327.97 325.80 -7.09%
EPS 8.20 10.30 10.73 11.52 14.08 18.55 18.97 -42.85%
DPS 0.00 4.00 1.33 0.00 0.00 4.00 1.33 -
NAPS 2.06 2.05 2.04 2.04 2.02 1.99 1.96 3.37%
Adjusted Per Share Value based on latest NOSH - 159,553
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 162.49 157.95 159.16 157.61 154.21 182.48 181.29 -7.04%
EPS 4.57 5.73 5.97 6.41 7.83 10.33 10.56 -42.81%
DPS 0.00 2.23 0.74 0.00 0.00 2.23 0.74 -
NAPS 1.1471 1.1404 1.1354 1.1355 1.1236 1.1072 1.0906 3.42%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.70 0.715 0.78 0.80 0.695 0.70 0.71 -
P/RPS 0.24 0.25 0.27 0.28 0.25 0.21 0.22 5.97%
P/EPS 8.54 6.94 7.27 6.94 4.94 3.77 3.74 73.49%
EY 11.71 14.41 13.76 14.40 20.26 26.51 26.72 -42.33%
DY 0.00 5.59 1.71 0.00 0.00 5.71 1.88 -
P/NAPS 0.34 0.35 0.38 0.39 0.34 0.35 0.36 -3.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/04/14 19/02/14 28/11/13 30/08/13 26/04/13 26/02/13 22/11/12 -
Price 0.765 0.71 0.71 0.745 0.70 0.705 0.70 -
P/RPS 0.26 0.25 0.25 0.26 0.25 0.21 0.21 15.31%
P/EPS 9.33 6.89 6.61 6.47 4.97 3.80 3.69 85.70%
EY 10.72 14.51 15.12 15.46 20.11 26.32 27.10 -46.14%
DY 0.00 5.63 1.88 0.00 0.00 5.67 1.90 -
P/NAPS 0.37 0.35 0.35 0.37 0.35 0.35 0.36 1.84%

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