[EPMB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -20.46%
YoY- -69.35%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 465,170 441,000 408,793 492,280 515,376 455,770 519,144 -1.81%
PBT 520 -15,733 -14,542 10,376 23,221 24,936 34,486 -50.27%
Tax -8,345 -8,852 -4,696 -5,892 -7,302 -7,901 -4,402 11.24%
NP -7,825 -24,585 -19,238 4,484 15,918 17,034 30,084 -
-
NP to SH -7,825 -24,582 -19,216 4,901 15,990 17,106 30,226 -
-
Tax Rate 1,604.81% - - 56.78% 31.45% 31.69% 12.76% -
Total Cost 472,995 465,585 428,031 487,796 499,457 438,736 489,060 -0.55%
-
Net Worth 284,522 300,657 323,145 337,364 334,466 325,132 312,312 -1.54%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 1,060 2,123 2,125 2,124 -
Div Payout % - - - 21.65% 13.28% 12.42% 7.03% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 284,522 300,657 323,145 337,364 334,466 325,132 312,312 -1.54%
NOSH 165,960 165,960 165,960 159,134 159,269 159,378 159,343 0.68%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -1.68% -5.57% -4.71% 0.91% 3.09% 3.74% 5.79% -
ROE -2.75% -8.18% -5.95% 1.45% 4.78% 5.26% 9.68% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 292.65 277.22 256.80 309.35 323.59 285.97 325.80 -1.77%
EPS -4.92 -15.45 -12.07 3.08 10.04 10.73 18.97 -
DPS 0.00 0.00 0.00 0.67 1.33 1.33 1.33 -
NAPS 1.79 1.89 2.03 2.12 2.10 2.04 1.96 -1.50%
Adjusted Per Share Value based on latest NOSH - 160,810
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 162.44 154.00 142.75 171.90 179.97 159.16 181.29 -1.81%
EPS -2.73 -8.58 -6.71 1.71 5.58 5.97 10.56 -
DPS 0.00 0.00 0.00 0.37 0.74 0.74 0.74 -
NAPS 0.9936 1.0499 1.1284 1.1781 1.168 1.1354 1.0906 -1.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.45 0.54 0.65 0.685 0.88 0.78 0.71 -
P/RPS 0.15 0.19 0.25 0.22 0.27 0.27 0.22 -6.18%
P/EPS -9.14 -3.49 -5.38 22.24 8.76 7.27 3.74 -
EY -10.94 -28.62 -18.57 4.50 11.41 13.76 26.72 -
DY 0.00 0.00 0.00 0.97 1.52 1.71 1.88 -
P/NAPS 0.25 0.29 0.32 0.32 0.42 0.38 0.36 -5.89%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 24/11/17 25/11/16 26/11/15 25/11/14 28/11/13 22/11/12 -
Price 0.47 0.535 0.59 0.715 0.92 0.71 0.70 -
P/RPS 0.16 0.19 0.23 0.23 0.28 0.25 0.21 -4.42%
P/EPS -9.55 -3.46 -4.89 23.21 9.16 6.61 3.69 -
EY -10.47 -28.88 -20.46 4.31 10.91 15.12 27.10 -
DY 0.00 0.00 0.00 0.93 1.45 1.88 1.90 -
P/NAPS 0.26 0.28 0.29 0.34 0.44 0.35 0.36 -5.27%

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