[EPMB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 29.38%
YoY- 50.2%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 389,358 262,331 137,704 578,309 408,239 266,042 125,497 112.28%
PBT 25,865 18,465 10,517 30,177 27,808 20,161 8,523 109.18%
Tax -3,302 -2,749 -1,823 8,403 2,010 -300 122 -
NP 22,563 15,716 8,694 38,580 29,818 19,861 8,645 89.23%
-
NP to SH 22,670 15,801 8,739 38,580 29,818 19,861 8,645 89.82%
-
Tax Rate 12.77% 14.89% 17.33% -27.85% -7.23% 1.49% -1.43% -
Total Cost 366,795 246,615 129,010 539,729 378,421 246,181 116,852 113.93%
-
Net Worth 312,312 307,625 298,307 290,810 269,613 263,741 244,651 17.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,593 - - 6,391 3,209 1,608 - -
Div Payout % 7.03% - - 16.57% 10.76% 8.10% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 312,312 307,625 298,307 290,810 269,613 263,741 244,651 17.62%
NOSH 159,343 159,391 159,522 159,785 160,484 160,817 160,955 -0.66%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.79% 5.99% 6.31% 6.67% 7.30% 7.47% 6.89% -
ROE 7.26% 5.14% 2.93% 13.27% 11.06% 7.53% 3.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 244.35 164.58 86.32 361.93 254.38 165.43 77.97 113.70%
EPS 14.23 9.92 5.48 24.06 18.58 12.35 5.36 91.39%
DPS 1.00 0.00 0.00 4.00 2.00 1.00 0.00 -
NAPS 1.96 1.93 1.87 1.82 1.68 1.64 1.52 18.41%
Adjusted Per Share Value based on latest NOSH - 159,729
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 176.75 119.09 62.51 262.53 185.32 120.77 56.97 112.28%
EPS 10.29 7.17 3.97 17.51 13.54 9.02 3.92 89.95%
DPS 0.72 0.00 0.00 2.90 1.46 0.73 0.00 -
NAPS 1.4178 1.3965 1.3542 1.3202 1.2239 1.1973 1.1106 17.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.71 0.80 0.80 0.77 0.69 0.93 0.61 -
P/RPS 0.29 0.49 0.93 0.21 0.27 0.56 0.78 -48.20%
P/EPS 4.99 8.07 14.60 3.19 3.71 7.53 11.36 -42.12%
EY 20.04 12.39 6.85 31.36 26.93 13.28 8.81 72.70%
DY 1.41 0.00 0.00 5.19 2.90 1.08 0.00 -
P/NAPS 0.36 0.41 0.43 0.42 0.41 0.57 0.40 -6.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 27/04/12 29/02/12 22/11/11 19/08/11 28/04/11 -
Price 0.70 0.79 0.80 0.92 0.76 0.75 0.76 -
P/RPS 0.29 0.48 0.93 0.25 0.30 0.45 0.97 -55.19%
P/EPS 4.92 7.97 14.60 3.81 4.09 6.07 14.15 -50.45%
EY 20.32 12.55 6.85 26.24 24.45 16.47 7.07 101.75%
DY 1.43 0.00 0.00 4.35 2.63 1.33 0.00 -
P/NAPS 0.36 0.41 0.43 0.51 0.45 0.46 0.50 -19.61%

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