[EPMB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -9.59%
YoY- -20.44%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 441,604 522,552 519,144 524,662 550,816 578,309 544,318 -13.00%
PBT 30,128 33,838 34,486 36,930 42,068 30,177 37,077 -12.91%
Tax -7,768 -4,277 -4,402 -5,498 -7,292 8,403 2,680 -
NP 22,360 29,561 30,084 31,432 34,776 38,580 39,757 -31.84%
-
NP to SH 22,428 29,568 30,226 31,602 34,956 38,580 39,757 -31.70%
-
Tax Rate 25.78% 12.64% 12.76% 14.89% 17.33% -27.85% -7.23% -
Total Cost 419,244 492,991 489,060 493,230 516,040 539,729 504,561 -11.60%
-
Net Worth 321,765 317,063 312,312 307,625 298,307 290,810 269,613 12.49%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 6,373 2,124 - - 6,391 4,279 -
Div Payout % - 21.55% 7.03% - - 16.57% 10.76% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 321,765 317,063 312,312 307,625 298,307 290,810 269,613 12.49%
NOSH 159,289 159,328 159,343 159,391 159,522 159,785 160,484 -0.49%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.06% 5.66% 5.79% 5.99% 6.31% 6.67% 7.30% -
ROE 6.97% 9.33% 9.68% 10.27% 11.72% 13.27% 14.75% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 277.23 327.97 325.80 329.17 345.29 361.93 339.17 -12.56%
EPS 14.08 18.55 18.97 19.84 21.92 24.06 24.77 -31.35%
DPS 0.00 4.00 1.33 0.00 0.00 4.00 2.67 -
NAPS 2.02 1.99 1.96 1.93 1.87 1.82 1.68 13.06%
Adjusted Per Share Value based on latest NOSH - 159,229
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 200.47 237.22 235.67 238.18 250.05 262.53 247.10 -13.00%
EPS 10.18 13.42 13.72 14.35 15.87 17.51 18.05 -31.71%
DPS 0.00 2.89 0.96 0.00 0.00 2.90 1.94 -
NAPS 1.4607 1.4393 1.4178 1.3965 1.3542 1.3202 1.2239 12.50%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.695 0.70 0.71 0.80 0.80 0.77 0.69 -
P/RPS 0.25 0.21 0.22 0.24 0.23 0.21 0.20 16.02%
P/EPS 4.94 3.77 3.74 4.03 3.65 3.19 2.79 46.30%
EY 20.26 26.51 26.72 24.78 27.39 31.36 35.90 -31.68%
DY 0.00 5.71 1.88 0.00 0.00 5.19 3.86 -
P/NAPS 0.34 0.35 0.36 0.41 0.43 0.42 0.41 -11.72%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 26/02/13 22/11/12 28/08/12 27/04/12 29/02/12 22/11/11 -
Price 0.70 0.705 0.70 0.79 0.80 0.92 0.76 -
P/RPS 0.25 0.21 0.21 0.24 0.23 0.25 0.22 8.88%
P/EPS 4.97 3.80 3.69 3.98 3.65 3.81 3.07 37.83%
EY 20.11 26.32 27.10 25.10 27.39 26.24 32.60 -27.51%
DY 0.00 5.67 1.90 0.00 0.00 4.35 3.51 -
P/NAPS 0.35 0.35 0.36 0.41 0.43 0.51 0.45 -15.41%

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