[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -86.55%
YoY- -23.13%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 502,301 369,210 254,305 134,815 518,771 386,532 260,560 54.70%
PBT 11,138 7,782 5,847 4,005 26,980 17,416 11,876 -4.17%
Tax -7,572 -4,419 -2,977 -1,510 -8,374 -5,477 -3,526 66.21%
NP 3,566 3,363 2,870 2,495 18,606 11,939 8,350 -43.20%
-
NP to SH 3,957 3,676 3,081 2,513 18,678 11,993 8,386 -39.30%
-
Tax Rate 67.98% 56.78% 50.91% 37.70% 31.04% 31.45% 29.69% -
Total Cost 498,735 365,847 251,435 132,320 500,165 374,593 252,210 57.34%
-
Net Worth 338,259 337,364 338,431 340,368 339,165 334,466 331,613 1.32%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 1,595 795 - - 6,369 1,592 - -
Div Payout % 40.32% 21.65% - - 34.10% 13.28% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 338,259 337,364 338,431 340,368 339,165 334,466 331,613 1.32%
NOSH 159,556 159,134 159,637 159,050 159,232 159,269 159,429 0.05%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.71% 0.91% 1.13% 1.85% 3.59% 3.09% 3.20% -
ROE 1.17% 1.09% 0.91% 0.74% 5.51% 3.59% 2.53% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 314.81 232.01 159.30 84.76 325.79 242.69 163.43 54.62%
EPS 2.48 2.31 1.93 1.58 11.73 7.53 5.26 -39.33%
DPS 1.00 0.50 0.00 0.00 4.00 1.00 0.00 -
NAPS 2.12 2.12 2.12 2.14 2.13 2.10 2.08 1.27%
Adjusted Per Share Value based on latest NOSH - 159,050
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 175.40 128.93 88.80 47.08 181.16 134.98 90.99 54.70%
EPS 1.38 1.28 1.08 0.88 6.52 4.19 2.93 -39.38%
DPS 0.56 0.28 0.00 0.00 2.22 0.56 0.00 -
NAPS 1.1812 1.1781 1.1818 1.1886 1.1844 1.168 1.158 1.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.705 0.685 0.79 0.805 0.77 0.88 0.755 -
P/RPS 0.22 0.30 0.50 0.95 0.24 0.36 0.46 -38.76%
P/EPS 28.43 29.65 40.93 50.95 6.56 11.69 14.35 57.54%
EY 3.52 3.37 2.44 1.96 15.23 8.56 6.97 -36.50%
DY 1.42 0.73 0.00 0.00 5.19 1.14 0.00 -
P/NAPS 0.33 0.32 0.37 0.38 0.36 0.42 0.36 -5.62%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 25/08/15 24/04/15 25/02/15 25/11/14 25/08/14 -
Price 0.71 0.715 0.70 0.83 0.765 0.92 0.765 -
P/RPS 0.23 0.31 0.44 0.98 0.23 0.38 0.47 -37.81%
P/EPS 28.63 30.95 36.27 52.53 6.52 12.22 14.54 56.90%
EY 3.49 3.23 2.76 1.90 15.33 8.18 6.88 -36.31%
DY 1.41 0.70 0.00 0.00 5.23 1.09 0.00 -
P/NAPS 0.33 0.34 0.33 0.39 0.36 0.44 0.37 -7.32%

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