[EPMB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -9.59%
YoY- -20.44%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 508,610 521,120 451,354 524,662 532,084 615,080 443,950 2.29%
PBT 11,694 23,752 27,366 36,930 40,322 26,686 5,600 13.05%
Tax -5,954 -7,052 -9,076 -5,498 -600 -6,452 2 -
NP 5,740 16,700 18,290 31,432 39,722 20,234 5,602 0.40%
-
NP to SH 6,162 16,772 18,362 31,602 39,722 19,648 5,484 1.96%
-
Tax Rate 50.91% 29.69% 33.17% 14.89% 1.49% 24.18% -0.04% -
Total Cost 502,870 504,420 433,064 493,230 492,362 594,846 438,348 2.31%
-
Net Worth 338,431 331,613 325,160 307,625 263,741 229,005 222,683 7.22%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 3,216 33 - -
Div Payout % - - - - 8.10% 0.17% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 338,431 331,613 325,160 307,625 263,741 229,005 222,683 7.22%
NOSH 159,637 159,429 159,392 159,391 160,817 165,945 166,181 -0.66%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.13% 3.20% 4.05% 5.99% 7.47% 3.29% 1.26% -
ROE 1.82% 5.06% 5.65% 10.27% 15.06% 8.58% 2.46% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 318.60 326.87 283.17 329.17 330.86 370.65 267.15 2.97%
EPS 3.86 10.52 11.52 19.84 24.70 11.84 3.30 2.64%
DPS 0.00 0.00 0.00 0.00 2.00 0.02 0.00 -
NAPS 2.12 2.08 2.04 1.93 1.64 1.38 1.34 7.94%
Adjusted Per Share Value based on latest NOSH - 159,229
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 177.61 181.98 157.61 183.21 185.80 214.79 155.03 2.29%
EPS 2.15 5.86 6.41 11.04 13.87 6.86 1.92 1.90%
DPS 0.00 0.00 0.00 0.00 1.12 0.01 0.00 -
NAPS 1.1818 1.158 1.1355 1.0742 0.921 0.7997 0.7776 7.22%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.79 0.755 0.80 0.80 0.93 0.49 0.25 -
P/RPS 0.25 0.23 0.28 0.24 0.28 0.13 0.09 18.55%
P/EPS 20.47 7.18 6.94 4.03 3.77 4.14 7.58 17.99%
EY 4.89 13.93 14.40 24.78 26.56 24.16 13.20 -15.24%
DY 0.00 0.00 0.00 0.00 2.15 0.04 0.00 -
P/NAPS 0.37 0.36 0.39 0.41 0.57 0.36 0.19 11.74%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 25/08/14 30/08/13 28/08/12 19/08/11 30/08/10 28/08/09 -
Price 0.70 0.765 0.745 0.79 0.75 0.51 0.31 -
P/RPS 0.22 0.23 0.26 0.24 0.23 0.14 0.12 10.62%
P/EPS 18.13 7.27 6.47 3.98 3.04 4.31 9.39 11.58%
EY 5.51 13.75 15.46 25.10 32.93 23.22 10.65 -10.39%
DY 0.00 0.00 0.00 0.00 2.67 0.04 0.00 -
P/NAPS 0.33 0.37 0.37 0.41 0.46 0.37 0.23 6.19%

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