[EPMB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.39%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 539,260 465,316 441,604 550,816 501,988 600,912 414,172 4.49%
PBT 16,020 18,172 30,128 42,068 34,092 18,132 4,488 23.61%
Tax -6,040 -5,168 -7,768 -7,292 488 -1,204 0 -
NP 9,980 13,004 22,360 34,776 34,580 16,928 4,488 14.24%
-
NP to SH 10,052 13,076 22,428 34,956 34,580 16,488 4,108 16.07%
-
Tax Rate 37.70% 28.44% 25.78% 17.33% -1.43% 6.64% 0.00% -
Total Cost 529,280 452,312 419,244 516,040 467,408 583,984 409,684 4.35%
-
Net Worth 340,368 328,494 321,765 298,307 244,651 226,045 220,308 7.51%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 340,368 328,494 321,765 298,307 244,651 226,045 220,308 7.51%
NOSH 159,050 159,463 159,289 159,522 160,955 166,209 165,645 -0.67%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.85% 2.79% 5.06% 6.31% 6.89% 2.82% 1.08% -
ROE 2.95% 3.98% 6.97% 11.72% 14.13% 7.29% 1.86% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 339.05 291.80 277.23 345.29 311.88 361.54 250.04 5.20%
EPS 6.32 8.20 14.08 21.92 21.44 9.92 2.48 16.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.06 2.02 1.87 1.52 1.36 1.33 8.24%
Adjusted Per Share Value based on latest NOSH - 159,522
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 244.80 211.24 200.47 250.05 227.88 272.79 188.02 4.49%
EPS 4.56 5.94 10.18 15.87 15.70 7.48 1.86 16.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5451 1.4912 1.4607 1.3542 1.1106 1.0262 1.0001 7.51%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.805 0.70 0.695 0.80 0.61 0.49 0.14 -
P/RPS 0.24 0.24 0.25 0.23 0.20 0.14 0.06 25.97%
P/EPS 12.74 8.54 4.94 3.65 2.84 4.94 5.65 14.50%
EY 7.85 11.71 20.26 27.39 35.22 20.24 17.71 -12.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.34 0.34 0.43 0.40 0.36 0.11 22.93%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 24/04/15 30/04/14 26/04/13 27/04/12 28/04/11 30/04/10 28/05/09 -
Price 0.83 0.765 0.70 0.80 0.76 0.51 0.18 -
P/RPS 0.24 0.26 0.25 0.23 0.24 0.14 0.07 22.78%
P/EPS 13.13 9.33 4.97 3.65 3.54 5.14 7.26 10.37%
EY 7.61 10.72 20.11 27.39 28.27 19.45 13.78 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.35 0.43 0.50 0.38 0.14 18.61%

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