[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -80.08%
YoY- -41.7%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 518,771 386,532 260,560 116,329 452,312 341,828 225,677 73.91%
PBT 26,980 17,416 11,876 4,543 20,591 18,702 13,683 57.04%
Tax -8,374 -5,477 -3,526 -1,292 -4,264 -5,926 -4,538 50.27%
NP 18,606 11,939 8,350 3,251 16,327 12,776 9,145 60.35%
-
NP to SH 18,678 11,993 8,386 3,269 16,412 12,830 9,181 60.34%
-
Tax Rate 31.04% 31.45% 29.69% 28.44% 20.71% 31.69% 33.17% -
Total Cost 500,165 374,593 252,210 113,078 435,985 329,052 216,532 74.47%
-
Net Worth 339,165 334,466 331,613 328,494 326,566 325,132 325,160 2.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,369 1,592 - - 6,372 1,593 - -
Div Payout % 34.10% 13.28% - - 38.83% 12.42% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 339,165 334,466 331,613 328,494 326,566 325,132 325,160 2.84%
NOSH 159,232 159,269 159,429 159,463 159,300 159,378 159,392 -0.06%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.59% 3.09% 3.20% 2.79% 3.61% 3.74% 4.05% -
ROE 5.51% 3.59% 2.53% 1.00% 5.03% 3.95% 2.82% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 325.79 242.69 163.43 72.95 283.94 214.48 141.59 74.02%
EPS 11.73 7.53 5.26 2.05 10.30 8.05 5.76 60.45%
DPS 4.00 1.00 0.00 0.00 4.00 1.00 0.00 -
NAPS 2.13 2.10 2.08 2.06 2.05 2.04 2.04 2.91%
Adjusted Per Share Value based on latest NOSH - 159,463
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 235.93 175.79 118.50 52.90 205.71 155.46 102.63 73.91%
EPS 8.49 5.45 3.81 1.49 7.46 5.83 4.18 60.17%
DPS 2.90 0.72 0.00 0.00 2.90 0.72 0.00 -
NAPS 1.5425 1.5211 1.5081 1.4939 1.4852 1.4787 1.4788 2.84%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.77 0.88 0.755 0.70 0.715 0.78 0.80 -
P/RPS 0.24 0.36 0.46 0.96 0.25 0.36 0.57 -43.73%
P/EPS 6.56 11.69 14.35 34.15 6.94 9.69 13.89 -39.27%
EY 15.23 8.56 6.97 2.93 14.41 10.32 7.20 64.55%
DY 5.19 1.14 0.00 0.00 5.59 1.28 0.00 -
P/NAPS 0.36 0.42 0.36 0.34 0.35 0.38 0.39 -5.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 25/08/14 30/04/14 19/02/14 28/11/13 30/08/13 -
Price 0.765 0.92 0.765 0.765 0.71 0.71 0.745 -
P/RPS 0.23 0.38 0.47 1.05 0.25 0.33 0.53 -42.59%
P/EPS 6.52 12.22 14.54 37.32 6.89 8.82 12.93 -36.56%
EY 15.33 8.18 6.88 2.68 14.51 11.34 7.73 57.65%
DY 5.23 1.09 0.00 0.00 5.63 1.41 0.00 -
P/NAPS 0.36 0.44 0.37 0.37 0.35 0.35 0.37 -1.80%

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