[EPMB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 28.27%
YoY- -8.66%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 539,260 518,771 515,376 521,120 465,316 452,312 455,770 11.87%
PBT 16,020 26,980 23,221 23,752 18,172 20,591 24,936 -25.56%
Tax -6,040 -8,374 -7,302 -7,052 -5,168 -4,264 -7,901 -16.40%
NP 9,980 18,606 15,918 16,700 13,004 16,327 17,034 -30.00%
-
NP to SH 10,052 18,678 15,990 16,772 13,076 16,412 17,106 -29.86%
-
Tax Rate 37.70% 31.04% 31.45% 29.69% 28.44% 20.71% 31.69% -
Total Cost 529,280 500,165 499,457 504,420 452,312 435,985 438,736 13.33%
-
Net Worth 340,368 339,165 334,466 331,613 328,494 326,566 325,132 3.10%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 6,369 2,123 - - 6,372 2,125 -
Div Payout % - 34.10% 13.28% - - 38.83% 12.42% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 340,368 339,165 334,466 331,613 328,494 326,566 325,132 3.10%
NOSH 159,050 159,232 159,269 159,429 159,463 159,300 159,378 -0.13%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.85% 3.59% 3.09% 3.20% 2.79% 3.61% 3.74% -
ROE 2.95% 5.51% 4.78% 5.06% 3.98% 5.03% 5.26% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 339.05 325.79 323.59 326.87 291.80 283.94 285.97 12.03%
EPS 6.32 11.73 10.04 10.52 8.20 10.30 10.73 -29.75%
DPS 0.00 4.00 1.33 0.00 0.00 4.00 1.33 -
NAPS 2.14 2.13 2.10 2.08 2.06 2.05 2.04 3.24%
Adjusted Per Share Value based on latest NOSH - 159,408
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 245.25 235.93 234.39 237.00 211.62 205.71 207.28 11.87%
EPS 4.57 8.49 7.27 7.63 5.95 7.46 7.78 -29.88%
DPS 0.00 2.90 0.97 0.00 0.00 2.90 0.97 -
NAPS 1.5479 1.5425 1.5211 1.5081 1.4939 1.4852 1.4787 3.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.805 0.77 0.88 0.755 0.70 0.715 0.78 -
P/RPS 0.24 0.24 0.27 0.23 0.24 0.25 0.27 -7.55%
P/EPS 12.74 6.56 8.76 7.18 8.54 6.94 7.27 45.40%
EY 7.85 15.23 11.41 13.93 11.71 14.41 13.76 -31.23%
DY 0.00 5.19 1.52 0.00 0.00 5.59 1.71 -
P/NAPS 0.38 0.36 0.42 0.36 0.34 0.35 0.38 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 24/04/15 25/02/15 25/11/14 25/08/14 30/04/14 19/02/14 28/11/13 -
Price 0.83 0.765 0.92 0.765 0.765 0.71 0.71 -
P/RPS 0.24 0.23 0.28 0.23 0.26 0.25 0.25 -2.68%
P/EPS 13.13 6.52 9.16 7.27 9.33 6.89 6.61 58.08%
EY 7.61 15.33 10.91 13.75 10.72 14.51 15.12 -36.75%
DY 0.00 5.23 1.45 0.00 0.00 5.63 1.88 -
P/NAPS 0.39 0.36 0.44 0.37 0.37 0.35 0.35 7.48%

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