[EPMB] QoQ 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- 1.5%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 133,194 127,027 124,627 137,704 170,069 142,197 140,545 -3.50%
PBT 7,973 7,402 7,948 10,517 2,218 7,646 11,689 -22.42%
Tax -975 -554 -926 -1,823 6,392 2,310 -422 74.32%
NP 6,998 6,848 7,022 8,694 8,610 9,956 11,267 -27.09%
-
NP to SH 6,898 6,870 7,062 8,739 8,610 9,956 11,267 -27.79%
-
Tax Rate 12.23% 7.48% 11.65% 17.33% -288.19% -30.21% 3.61% -
Total Cost 126,196 120,179 117,605 129,010 161,459 132,241 129,278 -1.58%
-
Net Worth 317,129 312,141 307,312 298,307 159,729 269,775 263,969 12.94%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,593 1,592 - - - 1,605 1,609 -0.66%
Div Payout % 23.10% 23.18% - - - 16.13% 14.29% -
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 317,129 312,141 307,312 298,307 159,729 269,775 263,969 12.94%
NOSH 159,361 159,255 159,229 159,522 159,729 160,580 160,957 -0.65%
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 5.25% 5.39% 5.63% 6.31% 5.06% 7.00% 8.02% -
ROE 2.18% 2.20% 2.30% 2.93% 5.39% 3.69% 4.27% -
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 83.58 79.76 78.27 86.32 106.47 88.55 87.32 -2.86%
EPS 4.33 4.31 4.43 5.48 5.37 6.20 7.00 -27.29%
DPS 1.00 1.00 0.00 0.00 0.00 1.00 1.00 0.00%
NAPS 1.99 1.96 1.93 1.87 1.00 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 46.51 44.36 43.52 48.09 59.39 49.66 49.08 -3.50%
EPS 2.41 2.40 2.47 3.05 3.01 3.48 3.93 -27.71%
DPS 0.56 0.56 0.00 0.00 0.00 0.56 0.56 0.00%
NAPS 1.1074 1.09 1.0731 1.0417 0.5578 0.9421 0.9218 12.94%
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 0.84 0.89 1.02 0.93 0.72 0.78 1.07 -14.83%
P/EPS 16.17 16.46 18.04 14.60 14.28 11.13 13.29 13.90%
EY 6.18 6.08 5.54 6.85 7.00 8.99 7.53 -12.28%
DY 1.43 1.41 0.00 0.00 0.00 1.45 1.08 20.47%
P/NAPS 0.35 0.36 0.41 0.43 0.77 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 0.84 0.88 1.01 0.93 0.86 0.86 0.86 -1.54%
P/EPS 16.29 16.23 17.81 14.60 17.07 12.26 10.71 32.08%
EY 6.14 6.16 5.61 6.85 5.86 8.16 9.33 -24.24%
DY 1.42 1.43 0.00 0.00 0.00 1.32 1.33 4.44%
P/NAPS 0.35 0.36 0.41 0.43 0.92 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