[EPMB] QoQ Cumulative 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- 39.75%
YoY- -43.41%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 260,560 116,329 452,312 341,828 225,677 110,401 522,552 -37.19%
PBT 11,876 4,543 20,591 18,702 13,683 7,532 33,838 -50.33%
Tax -3,526 -1,292 -4,264 -5,926 -4,538 -1,942 -4,277 -12.10%
NP 8,350 3,251 16,327 12,776 9,145 5,590 29,561 -57.04%
-
NP to SH 8,386 3,269 16,412 12,830 9,181 5,607 29,568 -56.93%
-
Tax Rate 29.69% 28.44% 20.71% 31.69% 33.17% 25.78% 12.64% -
Total Cost 252,210 113,078 435,985 329,052 216,532 104,811 492,991 -36.11%
-
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 1,593 - - 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 2.53% 1.00% 5.03% 3.95% 2.82% 1.74% 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 163.43 72.95 283.94 214.48 141.59 69.31 327.97 -37.22%
EPS 5.26 2.05 10.30 8.05 5.76 3.52 18.55 -56.93%
DPS 0.00 0.00 4.00 1.00 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 118.50 52.90 205.71 155.46 102.63 50.21 237.65 -37.19%
EPS 3.81 1.49 7.46 5.83 4.18 2.55 13.45 -56.96%
DPS 0.00 0.00 2.90 0.72 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 0.46 0.96 0.25 0.36 0.57 1.00 0.21 68.90%
P/EPS 14.35 34.15 6.94 9.69 13.89 19.74 3.77 144.38%
EY 6.97 2.93 14.41 10.32 7.20 5.06 26.51 -59.05%
DY 0.00 0.00 5.59 1.28 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 0.47 1.05 0.25 0.33 0.53 1.01 0.21 71.35%
P/EPS 14.54 37.32 6.89 8.82 12.93 19.89 3.80 145.23%
EY 6.88 2.68 14.51 11.34 7.73 5.03 26.32 -59.21%
DY 0.00 0.00 5.63 1.41 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