[EPMB] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 4.75%
YoY- -83.5%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 102,013 96,080 133,091 114,905 119,490 134,815 132,239 -15.90%
PBT -1,454 -1,908 3,356 1,935 1,842 4,005 9,564 -
Tax -1,519 -1,128 -3,153 -1,442 -1,467 -1,510 -2,897 -35.00%
NP -2,973 -3,036 203 493 375 2,495 6,667 -
-
NP to SH -2,967 -3,031 281 595 568 2,513 6,685 -
-
Tax Rate - - 93.95% 74.52% 79.64% 37.70% 30.29% -
Total Cost 104,986 99,116 132,888 114,412 119,115 132,320 125,572 -11.26%
-
Net Worth 331,793 335,005 330,955 340,918 334,488 340,368 339,025 -1.42%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 780 804 - - 1,591 -
Div Payout % - - 277.78% 135.14% - - 23.81% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 331,793 335,005 330,955 340,918 334,488 340,368 339,025 -1.42%
NOSH 159,516 159,526 156,111 160,810 157,777 159,050 159,166 0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -2.91% -3.16% 0.15% 0.43% 0.31% 1.85% 5.04% -
ROE -0.89% -0.90% 0.08% 0.17% 0.17% 0.74% 1.97% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 63.95 60.23 85.25 71.45 75.73 84.76 83.08 -16.02%
EPS -1.86 -1.90 0.18 0.37 0.36 1.58 4.20 -
DPS 0.00 0.00 0.50 0.50 0.00 0.00 1.00 -
NAPS 2.08 2.10 2.12 2.12 2.12 2.14 2.13 -1.57%
Adjusted Per Share Value based on latest NOSH - 160,810
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 35.62 33.55 46.48 40.12 41.73 47.08 46.18 -15.90%
EPS -1.04 -1.06 0.10 0.21 0.20 0.88 2.33 -
DPS 0.00 0.00 0.27 0.28 0.00 0.00 0.56 -
NAPS 1.1586 1.1698 1.1557 1.1905 1.168 1.1886 1.1839 -1.43%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.56 0.64 0.705 0.685 0.79 0.805 0.77 -
P/RPS 0.88 1.06 0.83 0.96 1.04 0.95 0.93 -3.62%
P/EPS -30.11 -33.68 391.67 185.14 219.44 50.95 18.33 -
EY -3.32 -2.97 0.26 0.54 0.46 1.96 5.45 -
DY 0.00 0.00 0.71 0.73 0.00 0.00 1.30 -
P/NAPS 0.27 0.30 0.33 0.32 0.37 0.38 0.36 -17.46%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 27/05/16 26/02/16 26/11/15 25/08/15 24/04/15 25/02/15 -
Price 0.565 0.58 0.71 0.715 0.70 0.83 0.765 -
P/RPS 0.88 0.96 0.83 1.00 0.92 0.98 0.92 -2.92%
P/EPS -30.38 -30.53 394.44 193.24 194.44 52.53 18.21 -
EY -3.29 -3.28 0.25 0.52 0.51 1.90 5.49 -
DY 0.00 0.00 0.70 0.70 0.00 0.00 1.31 -
P/NAPS 0.27 0.28 0.33 0.34 0.33 0.39 0.36 -17.46%

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