[EPMB] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.41%
YoY- -19.88%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 116,151 115,276 110,401 133,194 127,027 124,627 137,704 -10.71%
PBT 5,019 6,151 7,532 7,973 7,402 7,948 10,517 -38.90%
Tax -1,388 -2,596 -1,942 -975 -554 -926 -1,823 -16.60%
NP 3,631 3,555 5,590 6,998 6,848 7,022 8,694 -44.09%
-
NP to SH 3,649 3,574 5,607 6,898 6,870 7,062 8,739 -44.10%
-
Tax Rate 27.65% 42.20% 25.78% 12.23% 7.48% 11.65% 17.33% -
Total Cost 112,520 111,721 104,811 126,196 120,179 117,605 129,010 -8.70%
-
Net Worth 325,063 325,489 321,765 317,129 312,141 307,312 298,307 5.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,593 - - 1,593 1,592 - - -
Div Payout % 43.67% - - 23.10% 23.18% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 325,063 325,489 321,765 317,129 312,141 307,312 298,307 5.88%
NOSH 159,344 159,553 159,289 159,361 159,255 159,229 159,522 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.13% 3.08% 5.06% 5.25% 5.39% 5.63% 6.31% -
ROE 1.12% 1.10% 1.74% 2.18% 2.20% 2.30% 2.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 72.89 72.25 69.31 83.58 79.76 78.27 86.32 -10.65%
EPS 2.29 2.24 3.52 4.33 4.31 4.43 5.48 -44.07%
DPS 1.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 2.04 2.04 2.02 1.99 1.96 1.93 1.87 5.96%
Adjusted Per Share Value based on latest NOSH - 159,361
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.82 52.43 50.21 60.57 57.77 56.68 62.63 -10.72%
EPS 1.66 1.63 2.55 3.14 3.12 3.21 3.97 -44.05%
DPS 0.72 0.00 0.00 0.72 0.72 0.00 0.00 -
NAPS 1.4783 1.4803 1.4633 1.4423 1.4196 1.3976 1.3567 5.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.78 0.80 0.695 0.70 0.71 0.80 0.80 -
P/RPS 1.07 1.11 1.00 0.84 0.89 1.02 0.93 9.79%
P/EPS 34.06 35.71 19.74 16.17 16.46 18.04 14.60 75.80%
EY 2.94 2.80 5.06 6.18 6.08 5.54 6.85 -43.07%
DY 1.28 0.00 0.00 1.43 1.41 0.00 0.00 -
P/NAPS 0.38 0.39 0.34 0.35 0.36 0.41 0.43 -7.90%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 26/04/13 26/02/13 22/11/12 28/08/12 27/04/12 -
Price 0.71 0.745 0.70 0.705 0.70 0.79 0.80 -
P/RPS 0.97 1.03 1.01 0.84 0.88 1.01 0.93 2.84%
P/EPS 31.00 33.26 19.89 16.29 16.23 17.81 14.60 65.12%
EY 3.23 3.01 5.03 6.14 6.16 5.61 6.85 -39.39%
DY 1.41 0.00 0.00 1.42 1.43 0.00 0.00 -
P/NAPS 0.35 0.37 0.35 0.35 0.36 0.41 0.43 -12.81%

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