[EPMB] YoY TTM 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- -5.47%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 502,301 518,771 452,312 522,552 578,308 587,485 467,464 1.20%
PBT 11,138 26,980 20,591 33,840 30,076 31,638 6,426 9.59%
Tax -7,572 -8,374 -4,264 -4,278 8,402 -6,351 991 -
NP 3,566 18,606 16,327 29,562 38,478 25,287 7,417 -11.48%
-
NP to SH 3,957 18,678 16,412 29,569 38,478 24,237 7,065 -9.20%
-
Tax Rate 67.98% 31.04% 20.71% 12.64% -27.94% 20.07% -15.42% -
Total Cost 498,735 500,165 435,985 492,990 539,830 562,198 460,047 1.35%
-
Net Worth 330,955 339,025 325,995 317,129 159,729 242,216 227,365 6.45%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 1,584 3,187 3,183 3,186 3,215 16 1,659 -0.76%
Div Payout % 40.05% 17.07% 19.40% 10.78% 8.36% 0.07% 23.49% -
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 330,955 339,025 325,995 317,129 159,729 242,216 227,365 6.45%
NOSH 156,111 159,166 159,022 159,361 159,729 165,902 165,960 -1.01%
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% 6.65% 4.30% 1.59% -
ROE 1.20% 5.51% 5.03% 9.32% 24.09% 10.01% 3.11% -
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 321.76 325.93 284.43 327.90 362.06 354.12 281.67 2.24%
EPS 2.53 11.73 10.32 18.55 24.09 14.61 4.26 -8.31%
DPS 1.02 2.00 2.00 2.00 2.00 0.01 1.00 0.33%
NAPS 2.12 2.13 2.05 1.99 1.00 1.46 1.37 7.54%
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 228.03 235.50 205.33 237.22 262.53 266.70 212.21 1.20%
EPS 1.80 8.48 7.45 13.42 17.47 11.00 3.21 -9.18%
DPS 0.72 1.45 1.45 1.45 1.46 0.01 0.75 -0.67%
NAPS 1.5024 1.539 1.4799 1.4396 0.7251 1.0996 1.0322 6.45%
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 27.81 6.56 6.93 3.77 3.20 3.83 11.04 16.63%
EY 3.60 15.24 14.43 26.51 31.29 26.09 9.06 -14.25%
DY 1.44 2.60 2.80 2.86 2.60 0.02 2.13 -6.31%
P/NAPS 0.33 0.36 0.35 0.35 0.77 0.38 0.34 -0.49%
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 0.22 0.23 0.25 0.22 0.25 0.16 0.17 4.38%
P/EPS 28.01 6.52 6.88 3.80 3.82 3.90 11.28 16.36%
EY 3.57 15.34 14.54 26.32 26.18 25.63 8.87 -14.06%
DY 1.43 2.61 2.82 2.84 2.17 0.02 2.08 -6.05%
P/NAPS 0.33 0.36 0.35 0.35 0.92 0.39 0.35 -0.97%

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