[EPMB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -24.15%
YoY- -35.84%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 384,320 539,260 465,316 441,604 550,816 501,988 600,912 -7.17%
PBT -7,632 16,020 18,172 30,128 42,068 34,092 18,132 -
Tax -4,512 -6,040 -5,168 -7,768 -7,292 488 -1,204 24.60%
NP -12,144 9,980 13,004 22,360 34,776 34,580 16,928 -
-
NP to SH -12,124 10,052 13,076 22,428 34,956 34,580 16,488 -
-
Tax Rate - 37.70% 28.44% 25.78% 17.33% -1.43% 6.64% -
Total Cost 396,464 529,280 452,312 419,244 516,040 467,408 583,984 -6.24%
-
Net Worth 335,005 340,368 328,494 321,765 298,307 244,651 226,045 6.77%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 335,005 340,368 328,494 321,765 298,307 244,651 226,045 6.77%
NOSH 159,526 159,050 159,463 159,289 159,522 160,955 166,209 -0.68%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -3.16% 1.85% 2.79% 5.06% 6.31% 6.89% 2.82% -
ROE -3.62% 2.95% 3.98% 6.97% 11.72% 14.13% 7.29% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 240.91 339.05 291.80 277.23 345.29 311.88 361.54 -6.53%
EPS -7.60 6.32 8.20 14.08 21.92 21.44 9.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.14 2.06 2.02 1.87 1.52 1.36 7.50%
Adjusted Per Share Value based on latest NOSH - 159,289
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 174.47 244.80 211.24 200.47 250.05 227.88 272.79 -7.17%
EPS -5.50 4.56 5.94 10.18 15.87 15.70 7.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5208 1.5451 1.4912 1.4607 1.3542 1.1106 1.0262 6.76%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.64 0.805 0.70 0.695 0.80 0.61 0.49 -
P/RPS 0.27 0.24 0.24 0.25 0.23 0.20 0.14 11.55%
P/EPS -8.42 12.74 8.54 4.94 3.65 2.84 4.94 -
EY -11.88 7.85 11.71 20.26 27.39 35.22 20.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.34 0.34 0.43 0.40 0.36 -2.99%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 24/04/15 30/04/14 26/04/13 27/04/12 28/04/11 30/04/10 -
Price 0.58 0.83 0.765 0.70 0.80 0.76 0.51 -
P/RPS 0.24 0.24 0.26 0.25 0.23 0.24 0.14 9.39%
P/EPS -7.63 13.13 9.33 4.97 3.65 3.54 5.14 -
EY -13.10 7.61 10.72 20.11 27.39 28.27 19.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.37 0.35 0.43 0.50 0.38 -4.95%

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