[EPMB] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 30.43%
YoY- -23.36%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 502,301 518,771 452,312 522,552 578,309 587,519 468,046 1.18%
PBT 11,138 26,980 20,591 33,838 30,177 32,469 -75 -
Tax -7,572 -8,374 -4,264 -4,277 8,403 -6,363 7,946 -
NP 3,566 18,606 16,327 29,561 38,580 26,106 7,871 -12.35%
-
NP to SH 3,957 18,678 16,412 29,568 38,580 25,686 7,293 -9.68%
-
Tax Rate 67.98% 31.04% 20.71% 12.64% -27.85% 19.60% - -
Total Cost 498,735 500,165 435,985 492,991 539,729 561,413 460,175 1.34%
-
Net Worth 338,259 339,165 326,566 317,063 290,810 247,272 220,667 7.37%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,595 6,369 6,372 6,373 6,391 1,637 1,659 -0.65%
Div Payout % 40.32% 34.10% 38.83% 21.55% 16.57% 6.38% 22.75% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 338,259 339,165 326,566 317,063 290,810 247,272 220,667 7.37%
NOSH 159,556 159,232 159,300 159,328 159,785 163,756 165,915 -0.64%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.71% 3.59% 3.61% 5.66% 6.67% 4.44% 1.68% -
ROE 1.17% 5.51% 5.03% 9.33% 13.27% 10.39% 3.30% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 314.81 325.79 283.94 327.97 361.93 358.78 282.10 1.84%
EPS 2.48 11.73 10.30 18.55 24.06 15.89 4.39 -9.07%
DPS 1.00 4.00 4.00 4.00 4.00 1.00 1.00 0.00%
NAPS 2.12 2.13 2.05 1.99 1.82 1.51 1.33 8.07%
Adjusted Per Share Value based on latest NOSH - 159,361
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 175.40 181.16 157.95 182.48 201.95 205.16 163.44 1.18%
EPS 1.38 6.52 5.73 10.33 13.47 8.97 2.55 -9.72%
DPS 0.56 2.22 2.23 2.23 2.23 0.57 0.58 -0.58%
NAPS 1.1812 1.1844 1.1404 1.1072 1.0155 0.8635 0.7706 7.37%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.705 0.77 0.715 0.70 0.77 0.56 0.47 -
P/RPS 0.22 0.24 0.25 0.21 0.21 0.16 0.17 4.38%
P/EPS 28.43 6.56 6.94 3.77 3.19 3.57 10.69 17.69%
EY 3.52 15.23 14.41 26.51 31.36 28.01 9.35 -15.01%
DY 1.42 5.19 5.59 5.71 5.19 1.79 2.13 -6.53%
P/NAPS 0.33 0.36 0.35 0.35 0.42 0.37 0.35 -0.97%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 19/02/14 26/02/13 29/02/12 18/02/11 25/02/10 -
Price 0.71 0.765 0.71 0.705 0.92 0.57 0.48 -
P/RPS 0.23 0.23 0.25 0.21 0.25 0.16 0.17 5.16%
P/EPS 28.63 6.52 6.89 3.80 3.81 3.63 10.92 17.41%
EY 3.49 15.33 14.51 26.32 26.24 27.52 9.16 -14.84%
DY 1.41 5.23 5.63 5.67 4.35 1.75 2.08 -6.27%
P/NAPS 0.33 0.36 0.35 0.35 0.51 0.38 0.36 -1.43%

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