[EPMB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -2.96%
YoY- 50.2%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 519,144 524,662 550,816 578,309 544,318 532,084 501,988 2.25%
PBT 34,486 36,930 42,068 30,177 37,077 40,322 34,092 0.76%
Tax -4,402 -5,498 -7,292 8,403 2,680 -600 488 -
NP 30,084 31,432 34,776 38,580 39,757 39,722 34,580 -8.84%
-
NP to SH 30,226 31,602 34,956 38,580 39,757 39,722 34,580 -8.55%
-
Tax Rate 12.76% 14.89% 17.33% -27.85% -7.23% 1.49% -1.43% -
Total Cost 489,060 493,230 516,040 539,729 504,561 492,362 467,408 3.05%
-
Net Worth 312,312 307,625 298,307 290,810 269,613 263,741 244,651 17.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 2,124 - - 6,391 4,279 3,216 - -
Div Payout % 7.03% - - 16.57% 10.76% 8.10% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 312,312 307,625 298,307 290,810 269,613 263,741 244,651 17.62%
NOSH 159,343 159,391 159,522 159,785 160,484 160,817 160,955 -0.66%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.79% 5.99% 6.31% 6.67% 7.30% 7.47% 6.89% -
ROE 9.68% 10.27% 11.72% 13.27% 14.75% 15.06% 14.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 325.80 329.17 345.29 361.93 339.17 330.86 311.88 2.94%
EPS 18.97 19.84 21.92 24.06 24.77 24.70 21.44 -7.81%
DPS 1.33 0.00 0.00 4.00 2.67 2.00 0.00 -
NAPS 1.96 1.93 1.87 1.82 1.68 1.64 1.52 18.41%
Adjusted Per Share Value based on latest NOSH - 159,729
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 236.10 238.61 250.50 263.01 247.55 241.98 228.30 2.25%
EPS 13.75 14.37 15.90 17.55 18.08 18.07 15.73 -8.55%
DPS 0.97 0.00 0.00 2.91 1.95 1.46 0.00 -
NAPS 1.4204 1.399 1.3567 1.3226 1.2262 1.1995 1.1126 17.63%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.71 0.80 0.80 0.77 0.69 0.93 0.61 -
P/RPS 0.22 0.24 0.23 0.21 0.20 0.28 0.20 6.54%
P/EPS 3.74 4.03 3.65 3.19 2.79 3.77 2.84 20.08%
EY 26.72 24.78 27.39 31.36 35.90 26.56 35.22 -16.77%
DY 1.88 0.00 0.00 5.19 3.86 2.15 0.00 -
P/NAPS 0.36 0.41 0.43 0.42 0.41 0.57 0.40 -6.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 27/04/12 29/02/12 22/11/11 19/08/11 28/04/11 -
Price 0.70 0.79 0.80 0.92 0.76 0.75 0.76 -
P/RPS 0.21 0.24 0.23 0.25 0.22 0.23 0.24 -8.49%
P/EPS 3.69 3.98 3.65 3.81 3.07 3.04 3.54 2.79%
EY 27.10 25.10 27.39 26.24 32.60 32.93 28.27 -2.77%
DY 1.90 0.00 0.00 4.35 3.51 2.67 0.00 -
P/NAPS 0.36 0.41 0.43 0.51 0.45 0.46 0.50 -19.61%

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