[EPMB] YoY TTM Result on 30-Sep-2014 [#3]

Stock

[EPMB] EP MANUFACTURING BHD

Announcement Date

25-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -0.27%

YoY- -21.05%

Quarter Report

EPMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	459,678	439,686	501,449	497,016	475,022	559,427	540,377	-2.65%
YoY %	4.55%	-12.32%	0.89%	4.63%	-15.09%	3.53%	-	-
Horiz. %	85.07%	81.37%	92.80%	91.98%	87.91%	103.53%	100.00%	-
PBT	-14,286	-7,551	17,346	19,305	26,675	28,085	35,664	-
YoY %	-89.19%	-143.53%	-10.15%	-27.63%	-5.02%	-21.25%	-	-
Horiz. %	-40.06%	-21.17%	48.64%	54.13%	74.80%	78.75%	100.00%	-
Tax	-7,022	-6,675	-7,316	-3,815	-6,901	3,089	2,365	-
YoY %	-5.20%	8.76%	-91.77%	44.72%	-323.41%	30.61%	-	-
Horiz. %	-296.91%	-282.24%	-309.34%	-161.31%	-291.80%	130.61%	100.00%	-
NP	-21,308	-14,226	10,030	15,490	19,774	31,174	38,029	-
YoY %	-49.78%	-241.83%	-35.25%	-21.66%	-36.57%	-18.03%	-	-
Horiz. %	-56.03%	-37.41%	26.37%	40.73%	52.00%	81.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-21,340	-14,131	10,361	15,575	19,728	31,281	37,317	-
YoY %	-51.02%	-236.39%	-33.48%	-21.05%	-36.93%	-16.17%	-	-
Horiz. %	-57.19%	-37.87%	27.76%	41.74%	52.87%	83.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	42.18%	19.76%	25.87%	-11.00%	-6.63%	-
YoY %	-	-	113.46%	-23.62%	335.18%	-65.91%	-	-
Horiz. %	-	-	-636.20%	-298.04%	-390.20%	165.91%	100.00%	-
Total Cost	480,986	453,912	491,419	481,526	455,248	528,253	502,348	-0.72%
YoY %	5.96%	-7.63%	2.05%	5.77%	-13.82%	5.16%	-	-
Horiz. %	95.75%	90.36%	97.82%	95.86%	90.62%	105.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,657	323,145	340,918	335,163	325,063	312,141	269,775	1.82%
YoY %	-6.96%	-5.21%	1.72%	3.11%	4.14%	15.70%	-	-
Horiz. %	111.45%	119.78%	126.37%	124.24%	120.49%	115.70%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	780	2,395	3,186	3,187	1,592	3,215	-
YoY %	-	-67.43%	-24.83%	-0.03%	100.19%	-50.48%	-	-
Horiz. %	-	24.26%	74.49%	99.10%	99.13%	49.52%	100.00%	-
Div Payout %	-	0.00%	23.12%	20.46%	16.16%	5.09%	8.62%	-
YoY %	-	0.00%	13.00%	26.61%	217.49%	-40.95%	-	-
Horiz. %	-	0.00%	268.21%	237.35%	187.47%	59.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	300,657	323,145	340,918	335,163	325,063	312,141	269,775	1.82%
YoY %	-6.96%	-5.21%	1.72%	3.11%	4.14%	15.70%	-	-
Horiz. %	111.45%	119.78%	126.37%	124.24%	120.49%	115.70%	100.00%	-
NOSH	165,960	165,960	160,810	159,601	159,344	159,255	160,580	0.55%
YoY %	0.00%	3.20%	0.76%	0.16%	0.06%	-0.83%	-	-
Horiz. %	103.35%	103.35%	100.14%	99.39%	99.23%	99.17%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	-4.64%	-3.24%	2.00%	3.12%	4.16%	5.57%	7.04%	-
YoY %	-43.21%	-262.00%	-35.90%	-25.00%	-25.31%	-20.88%	-	-
Horiz. %	-65.91%	-46.02%	28.41%	44.32%	59.09%	79.12%	100.00%	-
ROE	-7.10%	-4.37%	3.04%	4.65%	6.07%	10.02%	13.83%	-
YoY %	-62.47%	-243.75%	-34.62%	-23.39%	-39.42%	-27.55%	-	-
Horiz. %	-51.34%	-31.60%	21.98%	33.62%	43.89%	72.45%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	288.96	276.21	311.83	311.41	298.11	351.28	336.51	-2.50%
YoY %	4.62%	-11.42%	0.13%	4.46%	-15.14%	4.39%	-	-
Horiz. %	85.87%	82.08%	92.67%	92.54%	88.59%	104.39%	100.00%	-
EPS	-13.41	-8.88	6.44	9.76	12.38	19.64	23.24	-
YoY %	-51.01%	-237.89%	-34.02%	-21.16%	-36.97%	-15.49%	-	-
Horiz. %	-57.70%	-38.21%	27.71%	42.00%	53.27%	84.51%	100.00%	-
DPS	0.00	0.50	1.50	2.00	2.00	1.00	2.00	-
YoY %	0.00%	-66.67%	-25.00%	0.00%	100.00%	-50.00%	-	-
Horiz. %	0.00%	25.00%	75.00%	100.00%	100.00%	50.00%	100.00%	-
NAPS	1.89	2.03	2.12	2.10	2.04	1.96	1.68	1.98%
YoY %	-6.90%	-4.25%	0.95%	2.94%	4.08%	16.67%	-	-
Horiz. %	112.50%	120.83%	126.19%	125.00%	121.43%	116.67%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 159,601
RPS	208.68	199.60	227.64	225.63	215.64	253.96	245.31	-2.65%
YoY %	4.55%	-12.32%	0.89%	4.63%	-15.09%	3.53%	-	-
Horiz. %	85.07%	81.37%	92.80%	91.98%	87.91%	103.53%	100.00%	-
EPS	-9.69	-6.41	4.70	7.07	8.96	14.20	16.94	-
YoY %	-51.17%	-236.38%	-33.52%	-21.09%	-36.90%	-16.17%	-	-
Horiz. %	-57.20%	-37.84%	27.74%	41.74%	52.89%	83.83%	100.00%	-
DPS	0.00	0.35	1.09	1.45	1.45	0.72	1.46	-
YoY %	0.00%	-67.89%	-24.83%	0.00%	101.39%	-50.68%	-	-
Horiz. %	0.00%	23.97%	74.66%	99.32%	99.32%	49.32%	100.00%	-
NAPS	1.3649	1.467	1.5476	1.5215	1.4757	1.417	1.2247	1.82%
YoY %	-6.96%	-5.21%	1.72%	3.10%	4.14%	15.70%	-	-
Horiz. %	111.45%	119.78%	126.37%	124.23%	120.49%	115.70%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	0.54	0.65	0.685	0.88	0.78	0.71	0.69	-
P/RPS	0.19	0.24	0.22	0.28	0.26	0.20	0.21	-1.65%
YoY %	-20.83%	9.09%	-21.43%	7.69%	30.00%	-4.76%	-	-
Horiz. %	90.48%	114.29%	104.76%	133.33%	123.81%	95.24%	100.00%	-
P/EPS	-4.03	-7.32	10.63	9.02	6.30	3.61	2.97	-
YoY %	44.95%	-168.86%	17.85%	43.17%	74.52%	21.55%	-	-
Horiz. %	-135.69%	-246.46%	357.91%	303.70%	212.12%	121.55%	100.00%	-
EY	-24.84	-13.66	9.41	11.09	15.87	27.66	33.68	-
YoY %	-81.84%	-245.16%	-15.15%	-30.12%	-42.62%	-17.87%	-	-
Horiz. %	-73.75%	-40.56%	27.94%	32.93%	47.12%	82.13%	100.00%	-
DY	0.00	0.77	2.19	2.27	2.56	1.41	2.90	-
YoY %	0.00%	-64.84%	-3.52%	-11.33%	81.56%	-51.38%	-	-
Horiz. %	0.00%	26.55%	75.52%	78.28%	88.28%	48.62%	100.00%	-
P/NAPS	0.29	0.32	0.32	0.42	0.38	0.36	0.41	-5.60%
YoY %	-9.38%	0.00%	-23.81%	10.53%	5.56%	-12.20%	-	-
Horiz. %	70.73%	78.05%	78.05%	102.44%	92.68%	87.80%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	24/11/17	25/11/16	26/11/15	25/11/14	28/11/13	22/11/12	22/11/11	-
Price	0.535	0.59	0.715	0.92	0.71	0.70	0.76	-
P/RPS	0.19	0.21	0.23	0.30	0.24	0.20	0.23	-3.13%
YoY %	-9.52%	-8.70%	-23.33%	25.00%	20.00%	-13.04%	-	-
Horiz. %	82.61%	91.30%	100.00%	130.43%	104.35%	86.96%	100.00%	-
P/EPS	-3.99	-6.65	11.10	9.43	5.73	3.56	3.27	-
YoY %	40.00%	-159.91%	17.71%	64.57%	60.96%	8.87%	-	-
Horiz. %	-122.02%	-203.36%	339.45%	288.38%	175.23%	108.87%	100.00%	-
EY	-25.07	-15.05	9.01	10.61	17.44	28.06	30.58	-
YoY %	-66.58%	-267.04%	-15.08%	-39.16%	-37.85%	-8.24%	-	-
Horiz. %	-81.98%	-49.22%	29.46%	34.70%	57.03%	91.76%	100.00%	-
DY	0.00	0.85	2.10	2.17	2.82	1.43	2.63	-
YoY %	0.00%	-59.52%	-3.23%	-23.05%	97.20%	-45.63%	-	-
Horiz. %	0.00%	32.32%	79.85%	82.51%	107.22%	54.37%	100.00%	-
P/NAPS	0.28	0.29	0.34	0.44	0.35	0.36	0.45	-7.59%
YoY %	-3.45%	-14.71%	-22.73%	25.71%	-2.78%	-20.00%	-	-
Horiz. %	62.22%	64.44%	75.56%	97.78%	77.78%	80.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos