[EPMB] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 56.53%
YoY- 43.17%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 134,815 132,239 125,972 144,231 116,329 110,484 116,151 10.45%
PBT 4,005 9,564 5,540 7,333 4,543 1,889 5,019 -13.98%
Tax -1,510 -2,897 -1,951 -2,234 -1,292 1,662 -1,388 5.78%
NP 2,495 6,667 3,589 5,099 3,251 3,551 3,631 -22.14%
-
NP to SH 2,513 6,685 3,607 5,117 3,269 3,582 3,649 -22.03%
-
Tax Rate 37.70% 30.29% 35.22% 30.47% 28.44% -87.98% 27.65% -
Total Cost 132,320 125,572 122,383 139,132 113,078 106,933 112,520 11.42%
-
Net Worth 340,368 339,025 335,163 331,568 328,494 325,995 325,063 3.11%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 1,591 1,596 - - 1,590 1,593 -
Div Payout % - 23.81% 44.25% - - 44.39% 43.67% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 340,368 339,025 335,163 331,568 328,494 325,995 325,063 3.11%
NOSH 159,050 159,166 159,601 159,408 159,463 159,022 159,344 -0.12%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.85% 5.04% 2.85% 3.54% 2.79% 3.21% 3.13% -
ROE 0.74% 1.97% 1.08% 1.54% 1.00% 1.10% 1.12% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 84.76 83.08 78.93 90.48 72.95 69.48 72.89 10.59%
EPS 1.58 4.20 2.26 3.21 2.05 2.25 2.29 -21.93%
DPS 0.00 1.00 1.00 0.00 0.00 1.00 1.00 -
NAPS 2.14 2.13 2.10 2.08 2.06 2.05 2.04 3.24%
Adjusted Per Share Value based on latest NOSH - 159,408
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 47.08 46.18 43.99 50.37 40.62 38.58 40.56 10.45%
EPS 0.88 2.33 1.26 1.79 1.14 1.25 1.27 -21.71%
DPS 0.00 0.56 0.56 0.00 0.00 0.56 0.56 -
NAPS 1.1886 1.1839 1.1704 1.1578 1.1471 1.1384 1.1351 3.12%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.805 0.77 0.88 0.755 0.70 0.715 0.78 -
P/RPS 0.95 0.93 1.11 0.83 0.96 1.03 1.07 -7.63%
P/EPS 50.95 18.33 38.94 23.52 34.15 31.74 34.06 30.82%
EY 1.96 5.45 2.57 4.25 2.93 3.15 2.94 -23.70%
DY 0.00 1.30 1.14 0.00 0.00 1.40 1.28 -
P/NAPS 0.38 0.36 0.42 0.36 0.34 0.35 0.38 0.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 24/04/15 25/02/15 25/11/14 25/08/14 30/04/14 19/02/14 28/11/13 -
Price 0.83 0.765 0.92 0.765 0.765 0.71 0.71 -
P/RPS 0.98 0.92 1.17 0.85 1.05 1.02 0.97 0.68%
P/EPS 52.53 18.21 40.71 23.83 37.32 31.52 31.00 42.17%
EY 1.90 5.49 2.46 4.20 2.68 3.17 3.23 -29.81%
DY 0.00 1.31 1.09 0.00 0.00 1.41 1.41 -
P/NAPS 0.39 0.36 0.44 0.37 0.37 0.35 0.35 7.48%

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