[EPMB] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -13.52%
YoY- 15.59%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 127,027 124,627 137,704 170,069 142,197 140,545 125,497 0.80%
PBT 7,402 7,948 10,517 2,218 7,646 11,689 8,523 -8.94%
Tax -554 -926 -1,823 6,392 2,310 -422 122 -
NP 6,848 7,022 8,694 8,610 9,956 11,267 8,645 -14.35%
-
NP to SH 6,870 7,062 8,739 8,610 9,956 11,267 8,645 -14.16%
-
Tax Rate 7.48% 11.65% 17.33% -288.19% -30.21% 3.61% -1.43% -
Total Cost 120,179 117,605 129,010 161,459 132,241 129,278 116,852 1.88%
-
Net Worth 312,141 307,312 298,307 159,729 269,775 263,969 244,651 17.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,592 - - - 1,605 1,609 - -
Div Payout % 23.18% - - - 16.13% 14.29% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 312,141 307,312 298,307 159,729 269,775 263,969 244,651 17.58%
NOSH 159,255 159,229 159,522 159,729 160,580 160,957 160,955 -0.70%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.39% 5.63% 6.31% 5.06% 7.00% 8.02% 6.89% -
ROE 2.20% 2.30% 2.93% 5.39% 3.69% 4.27% 3.53% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 79.76 78.27 86.32 106.47 88.55 87.32 77.97 1.52%
EPS 4.31 4.43 5.48 5.37 6.20 7.00 5.36 -13.49%
DPS 1.00 0.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 1.96 1.93 1.87 1.00 1.68 1.64 1.52 18.41%
Adjusted Per Share Value based on latest NOSH - 159,729
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.36 43.52 48.09 59.39 49.66 49.08 43.82 0.81%
EPS 2.40 2.47 3.05 3.01 3.48 3.93 3.02 -14.16%
DPS 0.56 0.00 0.00 0.00 0.56 0.56 0.00 -
NAPS 1.09 1.0731 1.0417 0.5578 0.9421 0.9218 0.8543 17.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.71 0.80 0.80 0.77 0.69 0.93 0.61 -
P/RPS 0.89 1.02 0.93 0.72 0.78 1.07 0.78 9.16%
P/EPS 16.46 18.04 14.60 14.28 11.13 13.29 11.36 27.96%
EY 6.08 5.54 6.85 7.00 8.99 7.53 8.81 -21.85%
DY 1.41 0.00 0.00 0.00 1.45 1.08 0.00 -
P/NAPS 0.36 0.41 0.43 0.77 0.41 0.57 0.40 -6.76%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 27/04/12 29/02/12 22/11/11 19/08/11 28/04/11 -
Price 0.70 0.79 0.80 0.92 0.76 0.75 0.76 -
P/RPS 0.88 1.01 0.93 0.86 0.86 0.86 0.97 -6.26%
P/EPS 16.23 17.81 14.60 17.07 12.26 10.71 14.15 9.54%
EY 6.16 5.61 6.85 5.86 8.16 9.33 7.07 -8.75%
DY 1.43 0.00 0.00 0.00 1.32 1.33 0.00 -
P/NAPS 0.36 0.41 0.43 0.92 0.45 0.46 0.50 -19.61%

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