[EPMB] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 55.74%
YoY- 13.81%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 369,210 254,305 134,815 518,771 386,532 260,560 116,329 115.81%
PBT 7,782 5,847 4,005 26,980 17,416 11,876 4,543 43.11%
Tax -4,419 -2,977 -1,510 -8,374 -5,477 -3,526 -1,292 126.83%
NP 3,363 2,870 2,495 18,606 11,939 8,350 3,251 2.28%
-
NP to SH 3,676 3,081 2,513 18,678 11,993 8,386 3,269 8.12%
-
Tax Rate 56.78% 50.91% 37.70% 31.04% 31.45% 29.69% 28.44% -
Total Cost 365,847 251,435 132,320 500,165 374,593 252,210 113,078 118.59%
-
Net Worth 337,364 338,431 340,368 339,165 334,466 331,613 328,494 1.79%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 795 - - 6,369 1,592 - - -
Div Payout % 21.65% - - 34.10% 13.28% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 337,364 338,431 340,368 339,165 334,466 331,613 328,494 1.79%
NOSH 159,134 159,637 159,050 159,232 159,269 159,429 159,463 -0.13%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.91% 1.13% 1.85% 3.59% 3.09% 3.20% 2.79% -
ROE 1.09% 0.91% 0.74% 5.51% 3.59% 2.53% 1.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 232.01 159.30 84.76 325.79 242.69 163.43 72.95 116.11%
EPS 2.31 1.93 1.58 11.73 7.53 5.26 2.05 8.27%
DPS 0.50 0.00 0.00 4.00 1.00 0.00 0.00 -
NAPS 2.12 2.12 2.14 2.13 2.10 2.08 2.06 1.93%
Adjusted Per Share Value based on latest NOSH - 159,166
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 167.61 115.44 61.20 235.50 175.47 118.28 52.81 115.81%
EPS 1.67 1.40 1.14 8.48 5.44 3.81 1.48 8.37%
DPS 0.36 0.00 0.00 2.89 0.72 0.00 0.00 -
NAPS 1.5315 1.5363 1.5451 1.5397 1.5183 1.5054 1.4912 1.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.685 0.79 0.805 0.77 0.88 0.755 0.70 -
P/RPS 0.30 0.50 0.95 0.24 0.36 0.46 0.96 -53.91%
P/EPS 29.65 40.93 50.95 6.56 11.69 14.35 34.15 -8.98%
EY 3.37 2.44 1.96 15.23 8.56 6.97 2.93 9.76%
DY 0.73 0.00 0.00 5.19 1.14 0.00 0.00 -
P/NAPS 0.32 0.37 0.38 0.36 0.42 0.36 0.34 -3.95%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 25/08/15 24/04/15 25/02/15 25/11/14 25/08/14 30/04/14 -
Price 0.715 0.70 0.83 0.765 0.92 0.765 0.765 -
P/RPS 0.31 0.44 0.98 0.23 0.38 0.47 1.05 -55.62%
P/EPS 30.95 36.27 52.53 6.52 12.22 14.54 37.32 -11.72%
EY 3.23 2.76 1.90 15.33 8.18 6.88 2.68 13.23%
DY 0.70 0.00 0.00 5.23 1.09 0.00 0.00 -
P/NAPS 0.34 0.33 0.39 0.36 0.44 0.37 0.37 -5.47%

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