[EPMB] QoQ 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- -62.41%
YoY- -23.13%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 133,091 114,905 119,490 134,815 132,239 125,972 144,231 -5.20%
PBT 3,356 1,935 1,842 4,005 9,564 5,540 7,333 -40.52%
Tax -3,153 -1,442 -1,467 -1,510 -2,897 -1,951 -2,234 25.74%
NP 203 493 375 2,495 6,667 3,589 5,099 -88.27%
-
NP to SH 281 595 568 2,513 6,685 3,607 5,117 -85.47%
-
Tax Rate 93.95% 74.52% 79.64% 37.70% 30.29% 35.22% 30.47% -
Total Cost 132,888 114,412 119,115 132,320 125,572 122,383 139,132 -3.00%
-
Net Worth 330,955 340,918 334,488 340,368 339,025 335,163 331,568 -0.12%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 780 804 - - 1,591 1,596 - -
Div Payout % 277.78% 135.14% - - 23.81% 44.25% - -
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 330,955 340,918 334,488 340,368 339,025 335,163 331,568 -0.12%
NOSH 156,111 160,810 157,777 159,050 159,166 159,601 159,408 -1.37%
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 0.15% 0.43% 0.31% 1.85% 5.04% 2.85% 3.54% -
ROE 0.08% 0.17% 0.17% 0.74% 1.97% 1.08% 1.54% -
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 85.25 71.45 75.73 84.76 83.08 78.93 90.48 -3.88%
EPS 0.18 0.37 0.36 1.58 4.20 2.26 3.21 -85.27%
DPS 0.50 0.50 0.00 0.00 1.00 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 46.48 40.12 41.73 47.08 46.18 43.99 50.37 -5.20%
EPS 0.10 0.21 0.20 0.88 2.33 1.26 1.79 -85.30%
DPS 0.27 0.28 0.00 0.00 0.56 0.56 0.00 -
NAPS 1.1557 1.1905 1.168 1.1886 1.1839 1.1704 1.1578 -0.12%
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 0.83 0.96 1.04 0.95 0.93 1.11 0.83 0.00%
P/EPS 391.67 185.14 219.44 50.95 18.33 38.94 23.52 548.77%
EY 0.26 0.54 0.46 1.96 5.45 2.57 4.25 -84.39%
DY 0.71 0.73 0.00 0.00 1.30 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 0.83 1.00 0.92 0.98 0.92 1.17 0.85 -1.57%
P/EPS 394.44 193.24 194.44 52.53 18.21 40.71 23.83 546.17%
EY 0.25 0.52 0.51 1.90 5.49 2.46 4.20 -84.67%
DY 0.70 0.70 0.00 0.00 1.31 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