[EPMB] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -203.09%
YoY- -27.93%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 274,695 345,381 348,878 330,750 306,595 369,210 386,532 -5.52%
PBT -13,484 -5,367 390 -11,800 -10,907 7,782 17,416 -
Tax -796 -5,693 -6,259 -6,639 -3,522 -4,419 -5,477 -27.46%
NP -14,280 -11,060 -5,869 -18,439 -14,429 3,363 11,939 -
-
NP to SH -14,280 -11,060 -5,869 -18,437 -14,412 3,676 11,993 -
-
Tax Rate - - 1,604.87% - - 56.78% 31.45% -
Total Cost 288,975 356,441 354,747 349,189 321,024 365,847 374,593 -4.22%
-
Net Worth 248,381 266,402 284,522 300,657 323,145 337,364 334,466 -4.83%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 795 1,592 -
Div Payout % - - - - - 21.65% 13.28% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 248,381 266,402 284,522 300,657 323,145 337,364 334,466 -4.83%
NOSH 165,960 165,960 165,960 165,960 165,960 159,134 159,269 0.68%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -5.20% -3.20% -1.68% -5.57% -4.71% 0.91% 3.09% -
ROE -5.75% -4.15% -2.06% -6.13% -4.46% 1.09% 3.59% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 173.63 217.81 219.49 207.92 192.60 232.01 242.69 -5.42%
EPS -9.03 -6.97 -3.69 -11.59 -9.05 2.31 7.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 1.00 -
NAPS 1.57 1.68 1.79 1.89 2.03 2.12 2.10 -4.72%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 124.93 157.07 158.66 150.42 139.44 167.91 175.79 -5.52%
EPS -6.49 -5.03 -2.67 -8.38 -6.55 1.67 5.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.72 -
NAPS 1.1296 1.2116 1.294 1.3673 1.4696 1.5343 1.5211 -4.83%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.265 0.37 0.45 0.54 0.65 0.685 0.88 -
P/RPS 0.15 0.17 0.21 0.26 0.34 0.30 0.36 -13.56%
P/EPS -2.94 -5.30 -12.19 -4.66 -7.18 29.65 11.69 -
EY -34.06 -18.85 -8.21 -21.46 -13.93 3.37 8.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.73 1.14 -
P/NAPS 0.17 0.22 0.25 0.29 0.32 0.32 0.42 -13.98%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 23/11/18 24/11/17 25/11/16 26/11/15 25/11/14 -
Price 0.285 0.37 0.47 0.535 0.59 0.715 0.92 -
P/RPS 0.16 0.17 0.21 0.26 0.31 0.31 0.38 -13.41%
P/EPS -3.16 -5.30 -12.73 -4.62 -6.52 30.95 12.22 -
EY -31.67 -18.85 -7.86 -21.66 -15.35 3.23 8.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.70 1.09 -
P/NAPS 0.18 0.22 0.26 0.28 0.29 0.34 0.44 -13.82%

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