[EPMB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.59%
YoY- -31.46%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 452,312 475,022 485,898 495,249 522,552 559,427 574,597 -14.70%
PBT 20,591 26,675 29,058 30,855 33,840 28,085 28,329 -19.11%
Tax -4,264 -6,901 -6,067 -4,397 -4,278 3,089 5,953 -
NP 16,327 19,774 22,991 26,458 29,562 31,174 34,282 -38.93%
-
NP to SH 16,412 19,728 22,949 26,437 29,569 31,281 34,367 -38.82%
-
Tax Rate 20.71% 25.87% 20.88% 14.25% 12.64% -11.00% -21.01% -
Total Cost 435,985 455,248 462,907 468,791 492,990 528,253 540,315 -13.29%
-
Net Worth 325,995 325,063 325,489 321,765 317,129 312,141 307,312 4.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,183 3,187 3,186 3,186 3,186 1,592 1,605 57.65%
Div Payout % 19.40% 16.16% 13.88% 12.05% 10.78% 5.09% 4.67% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 325,995 325,063 325,489 321,765 317,129 312,141 307,312 4.00%
NOSH 159,022 159,344 159,553 159,289 159,361 159,255 159,229 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.61% 4.16% 4.73% 5.34% 5.66% 5.57% 5.97% -
ROE 5.03% 6.07% 7.05% 8.22% 9.32% 10.02% 11.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 284.43 298.11 304.54 310.91 327.90 351.28 360.86 -14.63%
EPS 10.32 12.38 14.38 16.60 18.55 19.64 21.58 -38.76%
DPS 2.00 2.00 2.00 2.00 2.00 1.00 1.00 58.53%
NAPS 2.05 2.04 2.04 2.02 1.99 1.96 1.93 4.09%
Adjusted Per Share Value based on latest NOSH - 159,289
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.95 165.88 169.68 172.94 182.48 195.35 200.65 -14.70%
EPS 5.73 6.89 8.01 9.23 10.33 10.92 12.00 -38.82%
DPS 1.11 1.11 1.11 1.11 1.11 0.56 0.56 57.59%
NAPS 1.1384 1.1351 1.1366 1.1236 1.1074 1.09 1.0731 4.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.715 0.78 0.80 0.695 0.70 0.71 0.80 -
P/RPS 0.25 0.26 0.26 0.22 0.21 0.20 0.22 8.87%
P/EPS 6.93 6.30 5.56 4.19 3.77 3.61 3.71 51.49%
EY 14.43 15.87 17.98 23.88 26.51 27.66 26.98 -34.03%
DY 2.80 2.56 2.50 2.88 2.86 1.41 1.25 70.94%
P/NAPS 0.35 0.38 0.39 0.34 0.35 0.36 0.41 -9.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 28/11/13 30/08/13 26/04/13 26/02/13 22/11/12 28/08/12 -
Price 0.71 0.71 0.745 0.70 0.705 0.70 0.79 -
P/RPS 0.25 0.24 0.24 0.23 0.22 0.20 0.22 8.87%
P/EPS 6.88 5.73 5.18 4.22 3.80 3.56 3.66 52.13%
EY 14.54 17.44 19.31 23.71 26.32 28.06 27.32 -34.25%
DY 2.82 2.82 2.68 2.86 2.84 1.43 1.27 69.95%
P/NAPS 0.35 0.35 0.37 0.35 0.35 0.36 0.41 -9.98%

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