[EPMB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.84%
YoY- -43.41%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 521,120 465,316 452,312 455,770 451,354 441,604 522,552 -0.18%
PBT 23,752 18,172 20,591 24,936 27,366 30,128 33,838 -21.06%
Tax -7,052 -5,168 -4,264 -7,901 -9,076 -7,768 -4,277 39.69%
NP 16,700 13,004 16,327 17,034 18,290 22,360 29,561 -31.73%
-
NP to SH 16,772 13,076 16,412 17,106 18,362 22,428 29,568 -31.54%
-
Tax Rate 29.69% 28.44% 20.71% 31.69% 33.17% 25.78% 12.64% -
Total Cost 504,420 452,312 435,985 438,736 433,064 419,244 492,991 1.54%
-
Net Worth 331,613 328,494 326,566 325,132 325,160 321,765 317,063 3.04%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 6,372 2,125 - - 6,373 -
Div Payout % - - 38.83% 12.42% - - 21.55% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 331,613 328,494 326,566 325,132 325,160 321,765 317,063 3.04%
NOSH 159,429 159,463 159,300 159,378 159,392 159,289 159,328 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.20% 2.79% 3.61% 3.74% 4.05% 5.06% 5.66% -
ROE 5.06% 3.98% 5.03% 5.26% 5.65% 6.97% 9.33% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 326.87 291.80 283.94 285.97 283.17 277.23 327.97 -0.22%
EPS 10.52 8.20 10.30 10.73 11.52 14.08 18.55 -31.55%
DPS 0.00 0.00 4.00 1.33 0.00 0.00 4.00 -
NAPS 2.08 2.06 2.05 2.04 2.04 2.02 1.99 3.00%
Adjusted Per Share Value based on latest NOSH - 159,344
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 237.00 211.62 205.71 207.28 205.27 200.84 237.65 -0.18%
EPS 7.63 5.95 7.46 7.78 8.35 10.20 13.45 -31.54%
DPS 0.00 0.00 2.90 0.97 0.00 0.00 2.90 -
NAPS 1.5081 1.4939 1.4852 1.4787 1.4788 1.4633 1.442 3.04%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.755 0.70 0.715 0.78 0.80 0.695 0.70 -
P/RPS 0.23 0.24 0.25 0.27 0.28 0.25 0.21 6.27%
P/EPS 7.18 8.54 6.94 7.27 6.94 4.94 3.77 53.82%
EY 13.93 11.71 14.41 13.76 14.40 20.26 26.51 -34.95%
DY 0.00 0.00 5.59 1.71 0.00 0.00 5.71 -
P/NAPS 0.36 0.34 0.35 0.38 0.39 0.34 0.35 1.90%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 30/04/14 19/02/14 28/11/13 30/08/13 26/04/13 26/02/13 -
Price 0.765 0.765 0.71 0.71 0.745 0.70 0.705 -
P/RPS 0.23 0.26 0.25 0.25 0.26 0.25 0.21 6.27%
P/EPS 7.27 9.33 6.89 6.61 6.47 4.97 3.80 54.29%
EY 13.75 10.72 14.51 15.12 15.46 20.11 26.32 -35.21%
DY 0.00 0.00 5.63 1.88 0.00 0.00 5.67 -
P/NAPS 0.37 0.37 0.35 0.35 0.37 0.35 0.35 3.78%

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