[EPMB] QoQ Cumulative Quarter 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- 43.01%
YoY- -6.52%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 254,305 134,815 518,771 386,532 260,560 116,329 452,312 -31.95%
PBT 5,847 4,005 26,980 17,416 11,876 4,543 20,591 -56.89%
Tax -2,977 -1,510 -8,374 -5,477 -3,526 -1,292 -4,264 -21.35%
NP 2,870 2,495 18,606 11,939 8,350 3,251 16,327 -68.71%
-
NP to SH 3,081 2,513 18,678 11,993 8,386 3,269 16,412 -67.31%
-
Tax Rate 50.91% 37.70% 31.04% 31.45% 29.69% 28.44% 20.71% -
Total Cost 251,435 132,320 500,165 374,593 252,210 113,078 435,985 -30.78%
-
Net Worth 338,431 340,368 339,165 334,466 331,613 328,494 326,566 2.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,369 1,592 - - 6,372 -
Div Payout % - - 34.10% 13.28% - - 38.83% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 338,431 340,368 339,165 334,466 331,613 328,494 326,566 2.41%
NOSH 159,637 159,050 159,232 159,269 159,429 159,463 159,300 0.14%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.13% 1.85% 3.59% 3.09% 3.20% 2.79% 3.61% -
ROE 0.91% 0.74% 5.51% 3.59% 2.53% 1.00% 5.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 159.30 84.76 325.79 242.69 163.43 72.95 283.94 -32.04%
EPS 1.93 1.58 11.73 7.53 5.26 2.05 10.30 -67.35%
DPS 0.00 0.00 4.00 1.00 0.00 0.00 4.00 -
NAPS 2.12 2.14 2.13 2.10 2.08 2.06 2.05 2.26%
Adjusted Per Share Value based on latest NOSH - 159,601
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 88.80 47.08 181.16 134.98 90.99 40.62 157.95 -31.95%
EPS 1.08 0.88 6.52 4.19 2.93 1.14 5.73 -67.22%
DPS 0.00 0.00 2.22 0.56 0.00 0.00 2.23 -
NAPS 1.1818 1.1886 1.1844 1.168 1.158 1.1471 1.1404 2.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.79 0.805 0.77 0.88 0.755 0.70 0.715 -
P/RPS 0.50 0.95 0.24 0.36 0.46 0.96 0.25 58.94%
P/EPS 40.93 50.95 6.56 11.69 14.35 34.15 6.94 227.49%
EY 2.44 1.96 15.23 8.56 6.97 2.93 14.41 -69.49%
DY 0.00 0.00 5.19 1.14 0.00 0.00 5.59 -
P/NAPS 0.37 0.38 0.36 0.42 0.36 0.34 0.35 3.78%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 24/04/15 25/02/15 25/11/14 25/08/14 30/04/14 19/02/14 -
Price 0.70 0.83 0.765 0.92 0.765 0.765 0.71 -
P/RPS 0.44 0.98 0.23 0.38 0.47 1.05 0.25 45.92%
P/EPS 36.27 52.53 6.52 12.22 14.54 37.32 6.89 203.53%
EY 2.76 1.90 15.33 8.18 6.88 2.68 14.51 -67.02%
DY 0.00 0.00 5.23 1.09 0.00 0.00 5.63 -
P/NAPS 0.33 0.39 0.36 0.44 0.37 0.37 0.35 -3.85%

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