[EPMB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock

[EPMB] EP MANUFACTURING BHD

Announcement Date

27-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -140.11%

YoY- -108.86%

Quarter Report

EPMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	435,523	439,686	446,089	463,566	502,301	501,449	512,516	-10.23%
YoY %	-0.95%	-1.44%	-3.77%	-7.71%	0.17%	-2.16%	-	-
Horiz. %	84.98%	85.79%	87.04%	90.45%	98.01%	97.84%	100.00%	-
PBT	-13,393	-7,551	1,929	5,225	11,138	17,346	20,951	-
YoY %	-77.37%	-491.45%	-63.08%	-53.09%	-35.79%	-17.21%	-	-
Horiz. %	-63.93%	-36.04%	9.21%	24.94%	53.16%	82.79%	100.00%	-
Tax	-3,905	-6,675	-7,242	-7,190	-7,572	-7,316	-7,825	-36.95%
YoY %	41.50%	7.83%	-0.72%	5.04%	-3.50%	6.50%	-	-
Horiz. %	49.90%	85.30%	92.55%	91.88%	96.77%	93.50%	100.00%	-
NP	-17,298	-14,226	-5,313	-1,965	3,566	10,030	13,126	-
YoY %	-21.59%	-167.76%	-170.38%	-155.10%	-64.45%	-23.59%	-	-
Horiz. %	-131.78%	-108.38%	-40.48%	-14.97%	27.17%	76.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,315	-14,131	-5,122	-1,587	3,957	10,361	13,373	-
YoY %	-22.53%	-175.89%	-222.75%	-140.11%	-61.81%	-22.52%	-	-
Horiz. %	-129.48%	-105.67%	-38.30%	-11.87%	29.59%	77.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	375.43%	137.61%	67.98%	42.18%	37.35%	-
YoY %	-	-	172.82%	102.43%	61.17%	12.93%	-	-
Horiz. %	-	-	1,005.17%	368.43%	182.01%	112.93%	100.00%	-
Total Cost	452,821	453,912	451,402	465,531	498,735	491,419	499,390	-6.28%
YoY %	-0.24%	0.56%	-3.04%	-6.66%	1.49%	-1.60%	-	-
Horiz. %	90.67%	90.89%	90.39%	93.22%	99.87%	98.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,913	323,145	331,793	335,005	330,955	340,918	334,488	-2.91%
YoY %	-1.00%	-2.61%	-0.96%	1.22%	-2.92%	1.92%	-	-
Horiz. %	95.64%	96.61%	99.19%	100.15%	98.94%	101.92%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	-	780	1,584	1,584	1,584	2,395	3,187	-
YoY %	-	-50.76%	0.00%	0.00%	-33.86%	-24.85%	-	-
Horiz. %	-	24.47%	49.70%	49.70%	49.70%	75.15%	100.00%	-
Div Payout %	-	0.00%	0.00%	0.00%	40.05%	23.12%	23.84%	-
YoY %	-	0.00%	0.00%	0.00%	73.23%	-3.02%	-	-
Horiz. %	-	0.00%	0.00%	0.00%	167.99%	96.98%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	319,913	323,145	331,793	335,005	330,955	340,918	334,488	-2.91%
YoY %	-1.00%	-2.61%	-0.96%	1.22%	-2.92%	1.92%	-	-
Horiz. %	95.64%	96.61%	99.19%	100.15%	98.94%	101.92%	100.00%	-
NOSH	165,960	165,960	159,516	159,526	156,111	160,810	157,777	3.41%
YoY %	0.00%	4.04%	-0.01%	2.19%	-2.92%	1.92%	-	-
Horiz. %	105.19%	105.19%	101.10%	101.11%	98.94%	101.92%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	-3.97%	-3.24%	-1.19%	-0.42%	0.71%	2.00%	2.56%	-
YoY %	-22.53%	-172.27%	-183.33%	-159.15%	-64.50%	-21.88%	-	-
Horiz. %	-155.08%	-126.56%	-46.48%	-16.41%	27.73%	78.12%	100.00%	-
ROE	-5.41%	-4.37%	-1.54%	-0.47%	1.20%	3.04%	4.00%	-
YoY %	-23.80%	-183.77%	-227.66%	-139.17%	-60.53%	-24.00%	-	-
Horiz. %	-135.25%	-109.25%	-38.50%	-11.75%	30.00%	76.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	273.64	276.21	279.65	290.59	321.76	311.83	324.83	-10.75%
YoY %	-0.93%	-1.23%	-3.76%	-9.69%	3.18%	-4.00%	-	-
Horiz. %	84.24%	85.03%	86.09%	89.46%	99.05%	96.00%	100.00%	-
EPS	-10.88	-8.88	-3.21	-0.99	2.53	6.44	8.48	-
YoY %	-22.52%	-176.64%	-224.24%	-139.13%	-60.71%	-24.06%	-	-
Horiz. %	-128.30%	-104.72%	-37.85%	-11.67%	29.83%	75.94%	100.00%	-
DPS	0.00	0.50	0.99	0.99	1.02	1.50	2.00	-
YoY %	0.00%	-49.49%	0.00%	-2.94%	-32.00%	-25.00%	-	-
Horiz. %	0.00%	25.00%	49.50%	49.50%	51.00%	75.00%	100.00%	-
NAPS	2.01	2.03	2.08	2.10	2.12	2.12	2.12	-3.47%
YoY %	-0.99%	-2.40%	-0.95%	-0.94%	0.00%	0.00%	-	-
Horiz. %	94.81%	95.75%	98.11%	99.06%	100.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 159,526
RPS	197.71	199.60	202.51	210.44	228.03	227.64	232.66	-10.23%
YoY %	-0.95%	-1.44%	-3.77%	-7.71%	0.17%	-2.16%	-	-
Horiz. %	84.98%	85.79%	87.04%	90.45%	98.01%	97.84%	100.00%	-
EPS	-7.86	-6.41	-2.33	-0.72	1.80	4.70	6.07	-
YoY %	-22.62%	-175.11%	-223.61%	-140.00%	-61.70%	-22.57%	-	-
Horiz. %	-129.49%	-105.60%	-38.39%	-11.86%	29.65%	77.43%	100.00%	-
DPS	0.00	0.35	0.72	0.72	0.72	1.09	1.45	-
YoY %	0.00%	-51.39%	0.00%	0.00%	-33.94%	-24.83%	-	-
Horiz. %	0.00%	24.14%	49.66%	49.66%	49.66%	75.17%	100.00%	-
NAPS	1.4523	1.467	1.5062	1.5208	1.5024	1.5476	1.5185	-2.91%
YoY %	-1.00%	-2.60%	-0.96%	1.22%	-2.92%	1.92%	-	-
Horiz. %	95.64%	96.61%	99.19%	100.15%	98.94%	101.92%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	0.50	0.65	0.56	0.64	0.705	0.685	0.79	-
P/RPS	0.18	0.24	0.20	0.22	0.22	0.22	0.24	-17.37%
YoY %	-25.00%	20.00%	-9.09%	0.00%	0.00%	-8.33%	-	-
Horiz. %	75.00%	100.00%	83.33%	91.67%	91.67%	91.67%	100.00%	-
P/EPS	-4.60	-7.32	-17.44	-64.33	27.81	10.63	9.32	-
YoY %	37.16%	58.03%	72.89%	-331.32%	161.62%	14.06%	-	-
Horiz. %	-49.36%	-78.54%	-187.12%	-690.24%	298.39%	114.06%	100.00%	-
EY	-21.76	-13.66	-5.73	-1.55	3.60	9.41	10.73	-
YoY %	-59.30%	-138.39%	-269.68%	-143.06%	-61.74%	-12.30%	-	-
Horiz. %	-202.80%	-127.31%	-53.40%	-14.45%	33.55%	87.70%	100.00%	-
DY	0.00	0.77	1.77	1.55	1.44	2.19	2.53	-
YoY %	0.00%	-56.50%	14.19%	7.64%	-34.25%	-13.44%	-	-
Horiz. %	0.00%	30.43%	69.96%	61.26%	56.92%	86.56%	100.00%	-
P/NAPS	0.25	0.32	0.27	0.30	0.33	0.32	0.37	-22.90%
YoY %	-21.88%	18.52%	-10.00%	-9.09%	3.12%	-13.51%	-	-
Horiz. %	67.57%	86.49%	72.97%	81.08%	89.19%	86.49%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/02/17	25/11/16	26/08/16	27/05/16	26/02/16	26/11/15	25/08/15	-
Price	0.52	0.59	0.565	0.58	0.71	0.715	0.70	-
P/RPS	0.19	0.21	0.20	0.20	0.22	0.23	0.22	-9.27%
YoY %	-9.52%	5.00%	0.00%	-9.09%	-4.35%	4.55%	-	-
Horiz. %	86.36%	95.45%	90.91%	90.91%	100.00%	104.55%	100.00%	-
P/EPS	-4.78	-6.65	-17.60	-58.30	28.01	11.10	8.26	-
YoY %	28.12%	62.22%	69.81%	-308.14%	152.34%	34.38%	-	-
Horiz. %	-57.87%	-80.51%	-213.08%	-705.81%	339.10%	134.38%	100.00%	-
EY	-20.92	-15.05	-5.68	-1.72	3.57	9.01	12.11	-
YoY %	-39.00%	-164.96%	-230.23%	-148.18%	-60.38%	-25.60%	-	-
Horiz. %	-172.75%	-124.28%	-46.90%	-14.20%	29.48%	74.40%	100.00%	-
DY	0.00	0.85	1.76	1.71	1.43	2.10	2.86	-
YoY %	0.00%	-51.70%	2.92%	19.58%	-31.90%	-26.57%	-	-
Horiz. %	0.00%	29.72%	61.54%	59.79%	50.00%	73.43%	100.00%	-
P/NAPS	0.26	0.29	0.27	0.28	0.33	0.34	0.33	-14.63%
YoY %	-10.34%	7.41%	-3.57%	-15.15%	-2.94%	3.03%	-	-
Horiz. %	78.79%	87.88%	81.82%	84.85%	100.00%	103.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos