[EPMB] QoQ Annualized Quarter 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- -2.18%
YoY- -23.36%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 455,770 451,354 441,604 522,552 519,144 524,662 550,816 -11.85%
PBT 24,936 27,366 30,128 33,838 34,486 36,930 42,068 -29.41%
Tax -7,901 -9,076 -7,768 -4,277 -4,402 -5,498 -7,292 5.48%
NP 17,034 18,290 22,360 29,561 30,084 31,432 34,776 -37.83%
-
NP to SH 17,106 18,362 22,428 29,568 30,226 31,602 34,956 -37.87%
-
Tax Rate 31.69% 33.17% 25.78% 12.64% 12.76% 14.89% 17.33% -
Total Cost 438,736 433,064 419,244 492,991 489,060 493,230 516,040 -10.24%
-
Net Worth 325,132 325,160 321,765 317,063 312,312 307,625 298,307 5.90%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,125 - - 6,373 2,124 - - -
Div Payout % 12.42% - - 21.55% 7.03% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 325,132 325,160 321,765 317,063 312,312 307,625 298,307 5.90%
NOSH 159,378 159,392 159,289 159,328 159,343 159,391 159,522 -0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.74% 4.05% 5.06% 5.66% 5.79% 5.99% 6.31% -
ROE 5.26% 5.65% 6.97% 9.33% 9.68% 10.27% 11.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 285.97 283.17 277.23 327.97 325.80 329.17 345.29 -11.79%
EPS 10.73 11.52 14.08 18.55 18.97 19.84 21.92 -37.86%
DPS 1.33 0.00 0.00 4.00 1.33 0.00 0.00 -
NAPS 2.04 2.04 2.02 1.99 1.96 1.93 1.87 5.96%
Adjusted Per Share Value based on latest NOSH - 159,361
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 206.90 204.90 200.47 237.22 235.67 238.18 250.05 -11.85%
EPS 7.77 8.34 10.18 13.42 13.72 14.35 15.87 -37.85%
DPS 0.96 0.00 0.00 2.89 0.96 0.00 0.00 -
NAPS 1.476 1.4761 1.4607 1.4393 1.4178 1.3965 1.3542 5.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.78 0.80 0.695 0.70 0.71 0.80 0.80 -
P/RPS 0.27 0.28 0.25 0.21 0.22 0.24 0.23 11.27%
P/EPS 7.27 6.94 4.94 3.77 3.74 4.03 3.65 58.23%
EY 13.76 14.40 20.26 26.51 26.72 24.78 27.39 -36.77%
DY 1.71 0.00 0.00 5.71 1.88 0.00 0.00 -
P/NAPS 0.38 0.39 0.34 0.35 0.36 0.41 0.43 -7.90%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 26/04/13 26/02/13 22/11/12 28/08/12 27/04/12 -
Price 0.71 0.745 0.70 0.705 0.70 0.79 0.80 -
P/RPS 0.25 0.26 0.25 0.21 0.21 0.24 0.23 5.71%
P/EPS 6.61 6.47 4.97 3.80 3.69 3.98 3.65 48.51%
EY 15.12 15.46 20.11 26.32 27.10 25.10 27.39 -32.68%
DY 1.88 0.00 0.00 5.67 1.90 0.00 0.00 -
P/NAPS 0.35 0.37 0.35 0.35 0.36 0.41 0.43 -12.81%

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