[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 43.47%
YoY- -23.97%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 225,677 110,401 522,552 389,358 262,331 137,704 578,309 -46.62%
PBT 13,683 7,532 33,838 25,865 18,465 10,517 30,177 -41.00%
Tax -4,538 -1,942 -4,277 -3,302 -2,749 -1,823 8,403 -
NP 9,145 5,590 29,561 22,563 15,716 8,694 38,580 -61.73%
-
NP to SH 9,181 5,607 29,568 22,670 15,801 8,739 38,580 -61.63%
-
Tax Rate 33.17% 25.78% 12.64% 12.77% 14.89% 17.33% -27.85% -
Total Cost 216,532 104,811 492,991 366,795 246,615 129,010 539,729 -45.63%
-
Net Worth 325,160 321,765 317,063 312,312 307,625 298,307 290,810 7.73%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,373 1,593 - - 6,391 -
Div Payout % - - 21.55% 7.03% - - 16.57% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 325,160 321,765 317,063 312,312 307,625 298,307 290,810 7.73%
NOSH 159,392 159,289 159,328 159,343 159,391 159,522 159,785 -0.16%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.05% 5.06% 5.66% 5.79% 5.99% 6.31% 6.67% -
ROE 2.82% 1.74% 9.33% 7.26% 5.14% 2.93% 13.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 141.59 69.31 327.97 244.35 164.58 86.32 361.93 -46.54%
EPS 5.76 3.52 18.55 14.23 9.92 5.48 24.06 -61.47%
DPS 0.00 0.00 4.00 1.00 0.00 0.00 4.00 -
NAPS 2.04 2.02 1.99 1.96 1.93 1.87 1.82 7.91%
Adjusted Per Share Value based on latest NOSH - 159,255
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 102.45 50.12 237.22 176.75 119.09 62.51 262.53 -46.62%
EPS 4.17 2.55 13.42 10.29 7.17 3.97 17.51 -61.61%
DPS 0.00 0.00 2.89 0.72 0.00 0.00 2.90 -
NAPS 1.4761 1.4607 1.4393 1.4178 1.3965 1.3542 1.3202 7.73%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 0.695 0.70 0.71 0.80 0.80 0.77 -
P/RPS 0.57 1.00 0.21 0.29 0.49 0.93 0.21 94.70%
P/EPS 13.89 19.74 3.77 4.99 8.07 14.60 3.19 166.88%
EY 7.20 5.06 26.51 20.04 12.39 6.85 31.36 -62.53%
DY 0.00 0.00 5.71 1.41 0.00 0.00 5.19 -
P/NAPS 0.39 0.34 0.35 0.36 0.41 0.43 0.42 -4.82%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 26/04/13 26/02/13 22/11/12 28/08/12 27/04/12 29/02/12 -
Price 0.745 0.70 0.705 0.70 0.79 0.80 0.92 -
P/RPS 0.53 1.01 0.21 0.29 0.48 0.93 0.25 65.10%
P/EPS 12.93 19.89 3.80 4.92 7.97 14.60 3.81 125.99%
EY 7.73 5.03 26.32 20.32 12.55 6.85 26.24 -55.75%
DY 0.00 0.00 5.67 1.43 0.00 0.00 4.35 -
P/NAPS 0.37 0.35 0.35 0.36 0.41 0.43 0.51 -19.27%

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