[EPMB] QoQ TTM 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- -14.25%
YoY- -46.76%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 518,771 497,016 487,195 458,240 452,312 475,022 485,898 4.44%
PBT 26,980 19,305 18,784 17,602 20,591 26,675 29,058 -4.81%
Tax -8,374 -3,815 -3,252 -3,614 -4,264 -6,901 -6,067 23.89%
NP 18,606 15,490 15,532 13,988 16,327 19,774 22,991 -13.12%
-
NP to SH 18,678 15,575 15,617 14,074 16,412 19,728 22,949 -12.79%
-
Tax Rate 31.04% 19.76% 17.31% 20.53% 20.71% 25.87% 20.88% -
Total Cost 500,165 481,526 471,663 444,252 435,985 455,248 462,907 5.28%
-
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 3,187 3,186 3,183 3,183 3,183 3,187 3,186 0.02%
Div Payout % 17.07% 20.46% 20.39% 22.62% 19.40% 16.16% 13.88% -
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 3.59% 3.12% 3.19% 3.05% 3.61% 4.16% 4.73% -
ROE 5.51% 4.65% 4.71% 4.28% 5.03% 6.07% 7.05% -
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 325.93 311.41 305.63 287.36 284.43 298.11 304.54 4.61%
EPS 11.73 9.76 9.80 8.83 10.32 12.38 14.38 -12.66%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 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 235.50 225.63 221.17 208.02 205.33 215.64 220.58 4.44%
EPS 8.48 7.07 7.09 6.39 7.45 8.96 10.42 -12.80%
DPS 1.45 1.45 1.45 1.45 1.45 1.45 1.45 0.00%
NAPS 1.539 1.5215 1.5052 1.4912 1.4799 1.4757 1.4776 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 0.24 0.28 0.25 0.24 0.25 0.26 0.26 -5.18%
P/EPS 6.56 9.02 7.71 7.93 6.93 6.30 5.56 11.62%
EY 15.24 11.09 12.98 12.61 14.43 15.87 17.98 -10.40%
DY 2.60 2.27 2.65 2.86 2.80 2.56 2.50 2.64%
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 0.23 0.30 0.25 0.27 0.25 0.24 0.24 -2.78%
P/EPS 6.52 9.43 7.81 8.67 6.88 5.73 5.18 16.52%
EY 15.34 10.61 12.81 11.54 14.54 17.44 19.31 -14.18%
DY 2.61 2.17 2.61 2.61 2.82 2.82 2.68 -1.74%
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