[EPMB] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -25.38%
YoY- -14.37%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 483,382 448,983 446,089 512,516 487,195 485,898 574,597 -2.83%
PBT -13,543 -13,707 1,929 20,951 18,784 29,058 28,329 -
Tax -13,701 -3,666 -7,242 -7,825 -3,252 -6,067 5,953 -
NP -27,244 -17,373 -5,313 13,126 15,532 22,991 34,282 -
-
NP to SH -27,243 -17,400 -5,122 13,373 15,617 22,949 34,367 -
-
Tax Rate - - 375.43% 37.35% 17.31% 20.88% -21.01% -
Total Cost 510,626 466,356 451,402 499,390 471,663 462,907 540,315 -0.93%
-
Net Worth 287,750 313,391 331,793 334,488 331,568 325,489 307,312 -1.08%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 1,584 3,187 3,183 3,186 1,605 -
Div Payout % - - 0.00% 23.84% 20.39% 13.88% 4.67% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 287,750 313,391 331,793 334,488 331,568 325,489 307,312 -1.08%
NOSH 165,960 165,960 159,516 157,777 159,408 159,553 159,229 0.69%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -5.64% -3.87% -1.19% 2.56% 3.19% 4.73% 5.97% -
ROE -9.47% -5.55% -1.54% 4.00% 4.71% 7.05% 11.18% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 304.06 282.23 279.65 324.83 305.63 304.54 360.86 -2.81%
EPS -17.14 -10.94 -3.21 8.48 9.80 14.38 21.58 -
DPS 0.00 0.00 0.99 2.00 2.00 2.00 1.00 -
NAPS 1.81 1.97 2.08 2.12 2.08 2.04 1.93 -1.06%
Adjusted Per Share Value based on latest NOSH - 157,777
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 219.44 203.82 202.51 232.66 221.17 220.58 260.85 -2.83%
EPS -12.37 -7.90 -2.33 6.07 7.09 10.42 15.60 -
DPS 0.00 0.00 0.72 1.45 1.45 1.45 0.73 -
NAPS 1.3063 1.4227 1.5062 1.5185 1.5052 1.4776 1.3951 -1.08%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.46 0.62 0.56 0.79 0.755 0.80 0.80 -
P/RPS 0.15 0.22 0.20 0.24 0.25 0.26 0.22 -6.18%
P/EPS -2.68 -5.67 -17.44 9.32 7.71 5.56 3.71 -
EY -37.25 -17.64 -5.73 10.73 12.98 17.98 26.98 -
DY 0.00 0.00 1.77 2.53 2.65 2.50 1.25 -
P/NAPS 0.25 0.31 0.27 0.37 0.36 0.39 0.41 -7.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 25/08/17 26/08/16 25/08/15 25/08/14 30/08/13 28/08/12 -
Price 0.465 0.60 0.565 0.70 0.765 0.745 0.79 -
P/RPS 0.15 0.21 0.20 0.22 0.25 0.24 0.22 -6.18%
P/EPS -2.71 -5.49 -17.60 8.26 7.81 5.18 3.66 -
EY -36.85 -18.23 -5.68 12.11 12.81 19.31 27.32 -
DY 0.00 0.00 1.76 2.86 2.61 2.68 1.27 -
P/NAPS 0.26 0.30 0.27 0.33 0.37 0.37 0.41 -7.30%

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