[EPMB] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -20.46%
YoY- -69.35%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 396,186 384,320 502,301 492,280 508,610 539,260 518,771 -16.46%
PBT -6,724 -7,632 11,138 10,376 11,694 16,020 26,980 -
Tax -5,294 -4,512 -7,572 -5,892 -5,954 -6,040 -8,374 -26.36%
NP -12,018 -12,144 3,566 4,484 5,740 9,980 18,606 -
-
NP to SH -11,996 -12,124 3,957 4,901 6,162 10,052 18,678 -
-
Tax Rate - - 67.98% 56.78% 50.91% 37.70% 31.04% -
Total Cost 408,204 396,464 498,735 487,796 502,870 529,280 500,165 -12.67%
-
Net Worth 330,924 335,005 338,259 337,364 338,431 340,368 339,165 -1.62%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 1,595 1,060 - - 6,369 -
Div Payout % - - 40.32% 21.65% - - 34.10% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 330,924 335,005 338,259 337,364 338,431 340,368 339,165 -1.62%
NOSH 159,098 159,526 159,556 159,134 159,637 159,050 159,232 -0.05%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.03% -3.16% 0.71% 0.91% 1.13% 1.85% 3.59% -
ROE -3.63% -3.62% 1.17% 1.45% 1.82% 2.95% 5.51% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 249.02 240.91 314.81 309.35 318.60 339.05 325.79 -16.41%
EPS -7.54 -7.60 2.48 3.08 3.86 6.32 11.73 -
DPS 0.00 0.00 1.00 0.67 0.00 0.00 4.00 -
NAPS 2.08 2.10 2.12 2.12 2.12 2.14 2.13 -1.57%
Adjusted Per Share Value based on latest NOSH - 160,810
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 180.18 174.78 228.44 223.88 231.31 245.25 235.93 -16.46%
EPS -5.46 -5.51 1.80 2.23 2.80 4.57 8.49 -
DPS 0.00 0.00 0.73 0.48 0.00 0.00 2.90 -
NAPS 1.505 1.5236 1.5384 1.5343 1.5391 1.5479 1.5425 -1.62%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.56 0.64 0.705 0.685 0.79 0.805 0.77 -
P/RPS 0.22 0.27 0.22 0.22 0.25 0.24 0.24 -5.64%
P/EPS -7.43 -8.42 28.43 22.24 20.47 12.74 6.56 -
EY -13.46 -11.88 3.52 4.50 4.89 7.85 15.23 -
DY 0.00 0.00 1.42 0.97 0.00 0.00 5.19 -
P/NAPS 0.27 0.30 0.33 0.32 0.37 0.38 0.36 -17.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 26/02/16 26/11/15 25/08/15 24/04/15 25/02/15 -
Price 0.565 0.58 0.71 0.715 0.70 0.83 0.765 -
P/RPS 0.23 0.24 0.23 0.23 0.22 0.24 0.23 0.00%
P/EPS -7.49 -7.63 28.63 23.21 18.13 13.13 6.52 -
EY -13.35 -13.10 3.49 4.31 5.51 7.61 15.33 -
DY 0.00 0.00 1.41 0.93 0.00 0.00 5.23 -
P/NAPS 0.27 0.28 0.33 0.34 0.33 0.39 0.36 -17.46%

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