[EPMB] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -222.75%
YoY- -138.3%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 462,368 435,523 439,686 446,089 463,566 502,301 501,449 -5.26%
PBT -9,521 -13,393 -7,551 1,929 5,225 11,138 17,346 -
Tax -4,466 -3,905 -6,675 -7,242 -7,190 -7,572 -7,316 -28.01%
NP -13,987 -17,298 -14,226 -5,313 -1,965 3,566 10,030 -
-
NP to SH -14,008 -17,315 -14,131 -5,122 -1,587 3,957 10,361 -
-
Tax Rate - - - 375.43% 137.61% 67.98% 42.18% -
Total Cost 476,355 452,821 453,912 451,402 465,531 498,735 491,419 -2.05%
-
Net Worth 31,987 319,913 323,145 331,793 335,005 330,955 340,918 -79.32%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - 780 1,584 1,584 1,584 2,395 -
Div Payout % - - 0.00% 0.00% 0.00% 40.05% 23.12% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 31,987 319,913 323,145 331,793 335,005 330,955 340,918 -79.32%
NOSH 165,960 165,960 165,960 159,516 159,526 156,111 160,810 2.12%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -3.03% -3.97% -3.24% -1.19% -0.42% 0.71% 2.00% -
ROE -43.79% -5.41% -4.37% -1.54% -0.47% 1.20% 3.04% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2,905.42 273.64 276.21 279.65 290.59 321.76 311.83 342.18%
EPS -88.02 -10.88 -8.88 -3.21 -0.99 2.53 6.44 -
DPS 0.00 0.00 0.50 0.99 0.99 1.02 1.50 -
NAPS 2.01 2.01 2.03 2.08 2.10 2.12 2.12 -3.48%
Adjusted Per Share Value based on latest NOSH - 159,516
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 210.28 198.07 199.96 202.87 210.82 228.44 228.05 -5.26%
EPS -6.37 -7.87 -6.43 -2.33 -0.72 1.80 4.71 -
DPS 0.00 0.00 0.35 0.72 0.72 0.72 1.09 -
NAPS 0.1455 1.4549 1.4696 1.509 1.5236 1.5051 1.5505 -79.31%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.545 0.50 0.65 0.56 0.64 0.705 0.685 -
P/RPS 0.02 0.18 0.24 0.20 0.22 0.22 0.22 -79.75%
P/EPS -0.62 -4.60 -7.32 -17.44 -64.33 27.81 10.63 -
EY -161.51 -21.76 -13.66 -5.73 -1.55 3.60 9.41 -
DY 0.00 0.00 0.77 1.77 1.55 1.44 2.19 -
P/NAPS 0.27 0.25 0.32 0.27 0.30 0.33 0.32 -10.69%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 28/02/17 25/11/16 26/08/16 27/05/16 26/02/16 26/11/15 -
Price 0.65 0.52 0.59 0.565 0.58 0.71 0.715 -
P/RPS 0.02 0.19 0.21 0.20 0.20 0.22 0.23 -80.34%
P/EPS -0.74 -4.78 -6.65 -17.60 -58.30 28.01 11.10 -
EY -135.42 -20.92 -15.05 -5.68 -1.72 3.57 9.01 -
DY 0.00 0.00 0.85 1.76 1.71 1.43 2.10 -
P/NAPS 0.32 0.26 0.29 0.27 0.28 0.33 0.34 -3.95%

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