[EPMB] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -8.74%
YoY- -41.7%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 132,239 125,972 144,231 116,329 110,484 116,151 115,276 9.55%
PBT 9,564 5,540 7,333 4,543 1,889 5,019 6,151 34.10%
Tax -2,897 -1,951 -2,234 -1,292 1,662 -1,388 -2,596 7.56%
NP 6,667 3,589 5,099 3,251 3,551 3,631 3,555 51.90%
-
NP to SH 6,685 3,607 5,117 3,269 3,582 3,649 3,574 51.63%
-
Tax Rate 30.29% 35.22% 30.47% 28.44% -87.98% 27.65% 42.20% -
Total Cost 125,572 122,383 139,132 113,078 106,933 112,520 111,721 8.08%
-
Net Worth 339,025 335,163 331,568 328,494 325,995 325,063 325,489 2.74%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,591 1,596 - - 1,590 1,593 - -
Div Payout % 23.81% 44.25% - - 44.39% 43.67% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 339,025 335,163 331,568 328,494 325,995 325,063 325,489 2.74%
NOSH 159,166 159,601 159,408 159,463 159,022 159,344 159,553 -0.16%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.04% 2.85% 3.54% 2.79% 3.21% 3.13% 3.08% -
ROE 1.97% 1.08% 1.54% 1.00% 1.10% 1.12% 1.10% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 83.08 78.93 90.48 72.95 69.48 72.89 72.25 9.73%
EPS 4.20 2.26 3.21 2.05 2.25 2.29 2.24 51.88%
DPS 1.00 1.00 0.00 0.00 1.00 1.00 0.00 -
NAPS 2.13 2.10 2.08 2.06 2.05 2.04 2.04 2.91%
Adjusted Per Share Value based on latest NOSH - 159,463
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.18 43.99 50.37 40.62 38.58 40.56 40.25 9.56%
EPS 2.33 1.26 1.79 1.14 1.25 1.27 1.25 51.28%
DPS 0.56 0.56 0.00 0.00 0.56 0.56 0.00 -
NAPS 1.1839 1.1704 1.1578 1.1471 1.1384 1.1351 1.1366 2.74%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.77 0.88 0.755 0.70 0.715 0.78 0.80 -
P/RPS 0.93 1.11 0.83 0.96 1.03 1.07 1.11 -11.09%
P/EPS 18.33 38.94 23.52 34.15 31.74 34.06 35.71 -35.81%
EY 5.45 2.57 4.25 2.93 3.15 2.94 2.80 55.70%
DY 1.30 1.14 0.00 0.00 1.40 1.28 0.00 -
P/NAPS 0.36 0.42 0.36 0.34 0.35 0.38 0.39 -5.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 25/08/14 30/04/14 19/02/14 28/11/13 30/08/13 -
Price 0.765 0.92 0.765 0.765 0.71 0.71 0.745 -
P/RPS 0.92 1.17 0.85 1.05 1.02 0.97 1.03 -7.23%
P/EPS 18.21 40.71 23.83 37.32 31.52 31.00 33.26 -33.00%
EY 5.49 2.46 4.20 2.68 3.17 3.23 3.01 49.11%
DY 1.31 1.09 0.00 0.00 1.41 1.41 0.00 -
P/NAPS 0.36 0.44 0.37 0.37 0.35 0.35 0.37 -1.80%

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