[EPMB] YoY Annualized Quarter 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- -20.33%
YoY- -41.7%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 491,700 384,320 539,260 465,316 441,604 550,816 501,988 -0.34%
PBT 7,856 -7,632 16,020 18,172 30,128 42,068 34,092 -21.68%
Tax -6,756 -4,512 -6,040 -5,168 -7,768 -7,292 488 -
NP 1,100 -12,144 9,980 13,004 22,360 34,776 34,580 -43.68%
-
NP to SH 1,104 -12,124 10,052 13,076 22,428 34,956 34,580 -43.64%
-
Tax Rate 86.00% - 37.70% 28.44% 25.78% 17.33% -1.43% -
Total Cost 490,600 396,464 529,280 452,312 419,244 516,040 467,408 0.80%
-
Net Worth 31,987 335,005 340,368 328,494 321,765 298,307 244,651 -28.73%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 31,987 335,005 340,368 328,494 321,765 298,307 244,651 -28.73%
NOSH 165,960 159,526 159,050 159,463 159,289 159,522 160,955 0.51%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.22% -3.16% 1.85% 2.79% 5.06% 6.31% 6.89% -
ROE 3.45% -3.62% 2.95% 3.98% 6.97% 11.72% 14.13% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3,089.73 240.91 339.05 291.80 277.23 345.29 311.88 46.49%
EPS 0.68 -7.60 6.32 8.20 14.08 21.92 21.44 -43.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 2.10 2.14 2.06 2.02 1.87 1.52 4.76%
Adjusted Per Share Value based on latest NOSH - 159,463
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 223.21 174.47 244.80 211.24 200.47 250.05 227.88 -0.34%
EPS 0.50 -5.50 4.56 5.94 10.18 15.87 15.70 -43.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1452 1.5208 1.5451 1.4912 1.4607 1.3542 1.1106 -28.73%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.545 0.64 0.805 0.70 0.695 0.80 0.61 -
P/RPS 0.02 0.27 0.24 0.24 0.25 0.23 0.20 -31.84%
P/EPS 7.86 -8.42 12.74 8.54 4.94 3.65 2.84 18.47%
EY 12.73 -11.88 7.85 11.71 20.26 27.39 35.22 -15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.38 0.34 0.34 0.43 0.40 -6.33%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 27/05/16 24/04/15 30/04/14 26/04/13 27/04/12 28/04/11 -
Price 0.65 0.58 0.83 0.765 0.70 0.80 0.76 -
P/RPS 0.02 0.24 0.24 0.26 0.25 0.23 0.24 -33.88%
P/EPS 9.37 -7.63 13.13 9.33 4.97 3.65 3.54 17.59%
EY 10.67 -13.10 7.61 10.72 20.11 27.39 28.27 -14.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.39 0.37 0.35 0.43 0.50 -7.16%

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