[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -81.04%
YoY- -35.84%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 452,312 341,828 225,677 110,401 522,552 389,358 262,331 43.64%
PBT 20,591 18,702 13,683 7,532 33,838 25,865 18,465 7.51%
Tax -4,264 -5,926 -4,538 -1,942 -4,277 -3,302 -2,749 33.88%
NP 16,327 12,776 9,145 5,590 29,561 22,563 15,716 2.56%
-
NP to SH 16,412 12,830 9,181 5,607 29,568 22,670 15,801 2.55%
-
Tax Rate 20.71% 31.69% 33.17% 25.78% 12.64% 12.77% 14.89% -
Total Cost 435,985 329,052 216,532 104,811 492,991 366,795 246,615 46.05%
-
Net Worth 326,566 325,132 325,160 321,765 317,063 312,312 307,625 4.05%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,372 1,593 - - 6,373 1,593 - -
Div Payout % 38.83% 12.42% - - 21.55% 7.03% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 326,566 325,132 325,160 321,765 317,063 312,312 307,625 4.05%
NOSH 159,300 159,378 159,392 159,289 159,328 159,343 159,391 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.61% 3.74% 4.05% 5.06% 5.66% 5.79% 5.99% -
ROE 5.03% 3.95% 2.82% 1.74% 9.33% 7.26% 5.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 283.94 214.48 141.59 69.31 327.97 244.35 164.58 43.70%
EPS 10.30 8.05 5.76 3.52 18.55 14.23 9.92 2.53%
DPS 4.00 1.00 0.00 0.00 4.00 1.00 0.00 -
NAPS 2.05 2.04 2.04 2.02 1.99 1.96 1.93 4.09%
Adjusted Per Share Value based on latest NOSH - 159,289
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.95 119.37 78.81 38.55 182.48 135.96 91.61 43.64%
EPS 5.73 4.48 3.21 1.96 10.33 7.92 5.52 2.51%
DPS 2.23 0.56 0.00 0.00 2.23 0.56 0.00 -
NAPS 1.1404 1.1354 1.1355 1.1236 1.1072 1.0906 1.0742 4.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.715 0.78 0.80 0.695 0.70 0.71 0.80 -
P/RPS 0.25 0.36 0.57 1.00 0.21 0.29 0.49 -36.07%
P/EPS 6.94 9.69 13.89 19.74 3.77 4.99 8.07 -9.54%
EY 14.41 10.32 7.20 5.06 26.51 20.04 12.39 10.56%
DY 5.59 1.28 0.00 0.00 5.71 1.41 0.00 -
P/NAPS 0.35 0.38 0.39 0.34 0.35 0.36 0.41 -9.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 28/11/13 30/08/13 26/04/13 26/02/13 22/11/12 28/08/12 -
Price 0.71 0.71 0.745 0.70 0.705 0.70 0.79 -
P/RPS 0.25 0.33 0.53 1.01 0.21 0.29 0.48 -35.18%
P/EPS 6.89 8.82 12.93 19.89 3.80 4.92 7.97 -9.22%
EY 14.51 11.34 7.73 5.03 26.32 20.32 12.55 10.12%
DY 5.63 1.41 0.00 0.00 5.67 1.43 0.00 -
P/NAPS 0.35 0.35 0.37 0.35 0.35 0.36 0.41 -9.98%

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