[EPMB] QoQ Cumulative 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- 30.43%
YoY- -23.36%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 341,828 225,677 110,401 522,552 389,358 262,331 137,704 83.23%
PBT 18,702 13,683 7,532 33,838 25,865 18,465 10,517 46.72%
Tax -5,926 -4,538 -1,942 -4,277 -3,302 -2,749 -1,823 119.28%
NP 12,776 9,145 5,590 29,561 22,563 15,716 8,694 29.22%
-
NP to SH 12,830 9,181 5,607 29,568 22,670 15,801 8,739 29.14%
-
Tax Rate 31.69% 33.17% 25.78% 12.64% 12.77% 14.89% 17.33% -
Total Cost 329,052 216,532 104,811 492,991 366,795 246,615 129,010 86.57%
-
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 1,593 - - 6,373 1,593 - - -
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 3.95% 2.82% 1.74% 9.33% 7.26% 5.14% 2.93% -
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 214.48 141.59 69.31 327.97 244.35 164.58 86.32 83.34%
EPS 8.05 5.76 3.52 18.55 14.23 9.92 5.48 29.19%
DPS 1.00 0.00 0.00 4.00 1.00 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 119.37 78.81 38.55 182.48 135.96 91.61 48.09 83.22%
EPS 4.48 3.21 1.96 10.33 7.92 5.52 3.05 29.18%
DPS 0.56 0.00 0.00 2.23 0.56 0.00 0.00 -
NAPS 1.1354 1.1355 1.1236 1.1072 1.0906 1.0742 1.0417 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 0.36 0.57 1.00 0.21 0.29 0.49 0.93 -46.85%
P/EPS 9.69 13.89 19.74 3.77 4.99 8.07 14.60 -23.89%
EY 10.32 7.20 5.06 26.51 20.04 12.39 6.85 31.38%
DY 1.28 0.00 0.00 5.71 1.41 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 0.33 0.53 1.01 0.21 0.29 0.48 0.93 -49.84%
P/EPS 8.82 12.93 19.89 3.80 4.92 7.97 14.60 -28.51%
EY 11.34 7.73 5.03 26.32 20.32 12.55 6.85 39.89%
DY 1.41 0.00 0.00 5.67 1.43 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