[EPMB] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.64%
YoY- 42.96%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 125,972 116,151 127,027 142,197 147,807 115,293 129,764 -0.49%
PBT 5,540 5,019 7,402 7,646 10,489 1,853 3,080 10.27%
Tax -1,951 -1,388 -554 2,310 -3,480 0 0 -
NP 3,589 3,631 6,848 9,956 7,009 1,853 3,080 2.58%
-
NP to SH 3,607 3,649 6,870 9,956 6,964 1,818 2,856 3.96%
-
Tax Rate 35.22% 27.65% 7.48% -30.21% 33.18% 0.00% 0.00% -
Total Cost 122,383 112,520 120,179 132,241 140,798 113,440 126,684 -0.57%
-
Net Worth 335,163 325,063 312,141 269,775 235,449 225,165 212,539 7.88%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 1,596 1,593 1,592 1,605 - - - -
Div Payout % 44.25% 43.67% 23.18% 16.13% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 335,163 325,063 312,141 269,775 235,449 225,165 212,539 7.88%
NOSH 159,601 159,344 159,255 160,580 165,809 166,788 166,046 -0.65%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.85% 3.13% 5.39% 7.00% 4.74% 1.61% 2.37% -
ROE 1.08% 1.12% 2.20% 3.69% 2.96% 0.81% 1.34% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 78.93 72.89 79.76 88.55 89.14 69.13 78.15 0.16%
EPS 2.26 2.29 4.31 6.20 4.20 1.09 1.72 4.65%
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 2.10 2.04 1.96 1.68 1.42 1.35 1.28 8.59%
Adjusted Per Share Value based on latest NOSH - 160,580
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 57.29 52.82 57.77 64.67 67.22 52.43 59.01 -0.49%
EPS 1.64 1.66 3.12 4.53 3.17 0.83 1.30 3.94%
DPS 0.73 0.72 0.72 0.73 0.00 0.00 0.00 -
NAPS 1.5243 1.4783 1.4196 1.2269 1.0708 1.024 0.9666 7.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.88 0.78 0.71 0.69 0.52 0.46 0.38 -
P/RPS 1.11 1.07 0.89 0.78 0.58 0.67 0.49 14.59%
P/EPS 38.94 34.06 16.46 11.13 12.38 42.20 22.09 9.90%
EY 2.57 2.94 6.08 8.99 8.08 2.37 4.53 -9.01%
DY 1.14 1.28 1.41 1.45 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.36 0.41 0.37 0.34 0.30 5.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 28/11/13 22/11/12 22/11/11 23/11/10 25/11/09 28/11/08 -
Price 0.92 0.71 0.70 0.76 0.50 0.45 0.31 -
P/RPS 1.17 0.97 0.88 0.86 0.56 0.65 0.40 19.57%
P/EPS 40.71 31.00 16.23 12.26 11.90 41.28 18.02 14.54%
EY 2.46 3.23 6.16 8.16 8.40 2.42 5.55 -12.67%
DY 1.09 1.41 1.43 1.32 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.36 0.45 0.35 0.33 0.24 10.62%

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