[EPMB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.35%
YoY- -23.97%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 492,280 515,376 455,770 519,144 544,318 607,129 449,690 1.51%
PBT 10,376 23,221 24,936 34,486 37,077 31,776 6,204 8.94%
Tax -5,892 -7,302 -7,901 -4,402 2,680 -8,941 1 -
NP 4,484 15,918 17,034 30,084 39,757 22,834 6,205 -5.26%
-
NP to SH 4,901 15,990 17,106 30,226 39,757 22,382 6,080 -3.52%
-
Tax Rate 56.78% 31.45% 31.69% 12.76% -7.23% 28.14% -0.02% -
Total Cost 487,796 499,457 438,736 489,060 504,561 584,294 443,485 1.59%
-
Net Worth 337,364 334,466 325,132 312,312 269,613 235,548 224,671 7.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 1,060 2,123 2,125 2,124 4,279 2,211 - -
Div Payout % 21.65% 13.28% 12.42% 7.03% 10.76% 9.88% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 337,364 334,466 325,132 312,312 269,613 235,548 224,671 7.00%
NOSH 159,134 159,269 159,378 159,343 160,484 165,879 166,423 -0.74%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.91% 3.09% 3.74% 5.79% 7.30% 3.76% 1.38% -
ROE 1.45% 4.78% 5.26% 9.68% 14.75% 9.50% 2.71% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 309.35 323.59 285.97 325.80 339.17 366.01 270.21 2.27%
EPS 3.08 10.04 10.73 18.97 24.77 13.49 3.65 -2.78%
DPS 0.67 1.33 1.33 1.33 2.67 1.33 0.00 -
NAPS 2.12 2.10 2.04 1.96 1.68 1.42 1.35 7.80%
Adjusted Per Share Value based on latest NOSH - 159,255
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 223.48 233.96 206.90 235.67 247.10 275.61 204.14 1.51%
EPS 2.23 7.26 7.77 13.72 18.05 10.16 2.76 -3.48%
DPS 0.48 0.96 0.96 0.96 1.94 1.00 0.00 -
NAPS 1.5315 1.5183 1.476 1.4178 1.2239 1.0693 1.0199 7.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.685 0.88 0.78 0.71 0.69 0.52 0.46 -
P/RPS 0.22 0.27 0.27 0.22 0.20 0.14 0.17 4.38%
P/EPS 22.24 8.76 7.27 3.74 2.79 3.85 12.59 9.94%
EY 4.50 11.41 13.76 26.72 35.90 25.95 7.94 -9.02%
DY 0.97 1.52 1.71 1.88 3.86 2.56 0.00 -
P/NAPS 0.32 0.42 0.38 0.36 0.41 0.37 0.34 -1.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 28/11/13 22/11/12 22/11/11 23/11/10 25/11/09 -
Price 0.715 0.92 0.71 0.70 0.76 0.50 0.45 -
P/RPS 0.23 0.28 0.25 0.21 0.22 0.14 0.17 5.16%
P/EPS 23.21 9.16 6.61 3.69 3.07 3.71 12.32 11.12%
EY 4.31 10.91 15.12 27.10 32.60 26.99 8.12 -10.01%
DY 0.93 1.45 1.88 1.90 3.51 2.67 0.00 -
P/NAPS 0.34 0.44 0.35 0.36 0.45 0.35 0.33 0.49%

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