[EPMB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.66%
YoY- -6.52%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 508,610 539,260 518,771 515,376 521,120 465,316 452,312 8.15%
PBT 11,694 16,020 26,980 23,221 23,752 18,172 20,591 -31.49%
Tax -5,954 -6,040 -8,374 -7,302 -7,052 -5,168 -4,264 25.00%
NP 5,740 9,980 18,606 15,918 16,700 13,004 16,327 -50.28%
-
NP to SH 6,162 10,052 18,678 15,990 16,772 13,076 16,412 -48.04%
-
Tax Rate 50.91% 37.70% 31.04% 31.45% 29.69% 28.44% 20.71% -
Total Cost 502,870 529,280 500,165 499,457 504,420 452,312 435,985 10.01%
-
Net Worth 338,431 340,368 339,165 334,466 331,613 328,494 326,566 2.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,369 2,123 - - 6,372 -
Div Payout % - - 34.10% 13.28% - - 38.83% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 338,431 340,368 339,165 334,466 331,613 328,494 326,566 2.41%
NOSH 159,637 159,050 159,232 159,269 159,429 159,463 159,300 0.14%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.13% 1.85% 3.59% 3.09% 3.20% 2.79% 3.61% -
ROE 1.82% 2.95% 5.51% 4.78% 5.06% 3.98% 5.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 318.60 339.05 325.79 323.59 326.87 291.80 283.94 8.00%
EPS 3.86 6.32 11.73 10.04 10.52 8.20 10.30 -48.11%
DPS 0.00 0.00 4.00 1.33 0.00 0.00 4.00 -
NAPS 2.12 2.14 2.13 2.10 2.08 2.06 2.05 2.26%
Adjusted Per Share Value based on latest NOSH - 159,601
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 230.89 244.80 235.50 233.96 236.57 211.24 205.33 8.15%
EPS 2.80 4.56 8.48 7.26 7.61 5.94 7.45 -48.01%
DPS 0.00 0.00 2.89 0.96 0.00 0.00 2.89 -
NAPS 1.5363 1.5451 1.5397 1.5183 1.5054 1.4912 1.4825 2.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.79 0.805 0.77 0.88 0.755 0.70 0.715 -
P/RPS 0.25 0.24 0.24 0.27 0.23 0.24 0.25 0.00%
P/EPS 20.47 12.74 6.56 8.76 7.18 8.54 6.94 106.07%
EY 4.89 7.85 15.23 11.41 13.93 11.71 14.41 -51.44%
DY 0.00 0.00 5.19 1.52 0.00 0.00 5.59 -
P/NAPS 0.37 0.38 0.36 0.42 0.36 0.34 0.35 3.78%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 24/04/15 25/02/15 25/11/14 25/08/14 30/04/14 19/02/14 -
Price 0.70 0.83 0.765 0.92 0.765 0.765 0.71 -
P/RPS 0.22 0.24 0.23 0.28 0.23 0.26 0.25 -8.19%
P/EPS 18.13 13.13 6.52 9.16 7.27 9.33 6.89 90.93%
EY 5.51 7.61 15.33 10.91 13.75 10.72 14.51 -47.65%
DY 0.00 0.00 5.23 1.45 0.00 0.00 5.63 -
P/NAPS 0.33 0.39 0.36 0.44 0.37 0.37 0.35 -3.85%

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