[EPMB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -46.18%
YoY- -23.13%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 484,560 491,700 384,320 539,260 465,316 441,604 550,816 -2.11%
PBT 7,608 7,856 -7,632 16,020 18,172 30,128 42,068 -24.78%
Tax -6,332 -6,756 -4,512 -6,040 -5,168 -7,768 -7,292 -2.32%
NP 1,276 1,100 -12,144 9,980 13,004 22,360 34,776 -42.34%
-
NP to SH 1,276 1,104 -12,124 10,052 13,076 22,428 34,956 -42.39%
-
Tax Rate 83.23% 86.00% - 37.70% 28.44% 25.78% 17.33% -
Total Cost 483,284 490,600 396,464 529,280 452,312 419,244 516,040 -1.08%
-
Net Worth 291,012 31,987 335,005 340,368 328,494 321,765 298,307 -0.41%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 291,012 31,987 335,005 340,368 328,494 321,765 298,307 -0.41%
NOSH 165,960 165,960 159,526 159,050 159,463 159,289 159,522 0.66%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.26% 0.22% -3.16% 1.85% 2.79% 5.06% 6.31% -
ROE 0.44% 3.45% -3.62% 2.95% 3.98% 6.97% 11.72% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 304.71 3,089.73 240.91 339.05 291.80 277.23 345.29 -2.06%
EPS 0.80 0.68 -7.60 6.32 8.20 14.08 21.92 -42.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 2.01 2.10 2.14 2.06 2.02 1.87 -0.35%
Adjusted Per Share Value based on latest NOSH - 159,050
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 219.97 223.21 174.47 244.80 211.24 200.47 250.05 -2.11%
EPS 0.58 0.50 -5.50 4.56 5.94 10.18 15.87 -42.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3211 0.1452 1.5208 1.5451 1.4912 1.4607 1.3542 -0.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.43 0.545 0.64 0.805 0.70 0.695 0.80 -
P/RPS 0.14 0.02 0.27 0.24 0.24 0.25 0.23 -7.93%
P/EPS 53.59 7.86 -8.42 12.74 8.54 4.94 3.65 56.45%
EY 1.87 12.73 -11.88 7.85 11.71 20.26 27.39 -36.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.30 0.38 0.34 0.34 0.43 -9.89%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 27/05/16 24/04/15 30/04/14 26/04/13 27/04/12 -
Price 0.46 0.65 0.58 0.83 0.765 0.70 0.80 -
P/RPS 0.15 0.02 0.24 0.24 0.26 0.25 0.23 -6.87%
P/EPS 57.33 9.37 -7.63 13.13 9.33 4.97 3.65 58.21%
EY 1.74 10.67 -13.10 7.61 10.72 20.11 27.39 -36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.28 0.39 0.37 0.35 0.43 -8.63%

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