[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.35%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 522,552 389,358 262,331 137,704 578,309 408,239 266,042 56.51%
PBT 33,838 25,865 18,465 10,517 30,177 27,808 20,161 41.00%
Tax -4,277 -3,302 -2,749 -1,823 8,403 2,010 -300 483.24%
NP 29,561 22,563 15,716 8,694 38,580 29,818 19,861 30.20%
-
NP to SH 29,568 22,670 15,801 8,739 38,580 29,818 19,861 30.22%
-
Tax Rate 12.64% 12.77% 14.89% 17.33% -27.85% -7.23% 1.49% -
Total Cost 492,991 366,795 246,615 129,010 539,729 378,421 246,181 58.54%
-
Net Worth 317,063 312,312 307,625 298,307 290,810 269,613 263,741 12.99%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,373 1,593 - - 6,391 3,209 1,608 149.39%
Div Payout % 21.55% 7.03% - - 16.57% 10.76% 8.10% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 317,063 312,312 307,625 298,307 290,810 269,613 263,741 12.99%
NOSH 159,328 159,343 159,391 159,522 159,785 160,484 160,817 -0.61%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.66% 5.79% 5.99% 6.31% 6.67% 7.30% 7.47% -
ROE 9.33% 7.26% 5.14% 2.93% 13.27% 11.06% 7.53% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 327.97 244.35 164.58 86.32 361.93 254.38 165.43 57.48%
EPS 18.55 14.23 9.92 5.48 24.06 18.58 12.35 30.99%
DPS 4.00 1.00 0.00 0.00 4.00 2.00 1.00 150.92%
NAPS 1.99 1.96 1.93 1.87 1.82 1.68 1.64 13.69%
Adjusted Per Share Value based on latest NOSH - 159,522
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 237.65 177.07 119.30 62.63 263.01 185.66 120.99 56.52%
EPS 13.45 10.31 7.19 3.97 17.55 13.56 9.03 30.26%
DPS 2.90 0.72 0.00 0.00 2.91 1.46 0.73 149.78%
NAPS 1.442 1.4204 1.399 1.3567 1.3226 1.2262 1.1995 12.99%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.71 0.80 0.80 0.77 0.69 0.93 -
P/RPS 0.21 0.29 0.49 0.93 0.21 0.27 0.56 -47.84%
P/EPS 3.77 4.99 8.07 14.60 3.19 3.71 7.53 -36.81%
EY 26.51 20.04 12.39 6.85 31.36 26.93 13.28 58.20%
DY 5.71 1.41 0.00 0.00 5.19 2.90 1.08 201.96%
P/NAPS 0.35 0.36 0.41 0.43 0.42 0.41 0.57 -27.65%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 28/08/12 27/04/12 29/02/12 22/11/11 19/08/11 -
Price 0.705 0.70 0.79 0.80 0.92 0.76 0.75 -
P/RPS 0.21 0.29 0.48 0.93 0.25 0.30 0.45 -39.69%
P/EPS 3.80 4.92 7.97 14.60 3.81 4.09 6.07 -26.71%
EY 26.32 20.32 12.55 6.85 26.24 24.45 16.47 36.49%
DY 5.67 1.43 0.00 0.00 4.35 2.63 1.33 161.76%
P/NAPS 0.35 0.36 0.41 0.43 0.51 0.45 0.46 -16.58%

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