[EPMB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -5.47%
YoY- -23.15%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 475,022 485,898 495,249 522,552 559,427 574,597 590,515 -13.49%
PBT 26,675 29,058 30,855 33,840 28,085 28,329 32,070 -11.54%
Tax -6,901 -6,067 -4,397 -4,278 3,089 5,953 6,457 -
NP 19,774 22,991 26,458 29,562 31,174 34,282 38,527 -35.86%
-
NP to SH 19,728 22,949 26,437 29,569 31,281 34,367 38,572 -36.01%
-
Tax Rate 25.87% 20.88% 14.25% 12.64% -11.00% -21.01% -20.13% -
Total Cost 455,248 462,907 468,791 492,990 528,253 540,315 551,988 -12.04%
-
Net Worth 325,063 325,489 321,765 317,129 312,141 307,312 298,307 5.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,187 3,186 3,186 3,186 1,592 1,605 3,215 -0.58%
Div Payout % 16.16% 13.88% 12.05% 10.78% 5.09% 4.67% 8.34% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 325,063 325,489 321,765 317,129 312,141 307,312 298,307 5.88%
NOSH 159,344 159,553 159,289 159,361 159,255 159,229 159,522 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.16% 4.73% 5.34% 5.66% 5.57% 5.97% 6.52% -
ROE 6.07% 7.05% 8.22% 9.32% 10.02% 11.18% 12.93% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 298.11 304.54 310.91 327.90 351.28 360.86 370.18 -13.43%
EPS 12.38 14.38 16.60 18.55 19.64 21.58 24.18 -35.97%
DPS 2.00 2.00 2.00 2.00 1.00 1.00 2.00 0.00%
NAPS 2.04 2.04 2.02 1.99 1.96 1.93 1.87 5.96%
Adjusted Per Share Value based on latest NOSH - 159,361
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 165.88 169.68 172.94 182.48 195.35 200.65 206.21 -13.49%
EPS 6.89 8.01 9.23 10.33 10.92 12.00 13.47 -36.01%
DPS 1.11 1.11 1.11 1.11 0.56 0.56 1.12 -0.59%
NAPS 1.1351 1.1366 1.1236 1.1074 1.09 1.0731 1.0417 5.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.78 0.80 0.695 0.70 0.71 0.80 0.80 -
P/RPS 0.26 0.26 0.22 0.21 0.20 0.22 0.22 11.76%
P/EPS 6.30 5.56 4.19 3.77 3.61 3.71 3.31 53.52%
EY 15.87 17.98 23.88 26.51 27.66 26.98 30.22 -34.88%
DY 2.56 2.50 2.88 2.86 1.41 1.25 2.50 1.59%
P/NAPS 0.38 0.39 0.34 0.35 0.36 0.41 0.43 -7.90%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 26/04/13 26/02/13 22/11/12 28/08/12 27/04/12 -
Price 0.71 0.745 0.70 0.705 0.70 0.79 0.80 -
P/RPS 0.24 0.24 0.23 0.22 0.20 0.22 0.22 5.96%
P/EPS 5.73 5.18 4.22 3.80 3.56 3.66 3.31 44.12%
EY 17.44 19.31 23.71 26.32 28.06 27.32 30.22 -30.66%
DY 2.82 2.68 2.86 2.84 1.43 1.27 2.50 8.35%
P/NAPS 0.35 0.37 0.35 0.35 0.36 0.41 0.43 -12.81%

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