[EPMB] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 129.74%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 260,560 225,677 262,331 266,042 307,540 221,975 231,322 2.00%
PBT 11,876 13,683 18,465 20,161 13,343 2,800 4,508 17.51%
Tax -3,526 -4,538 -2,749 -300 -3,226 1 -50 103.19%
NP 8,350 9,145 15,716 19,861 10,117 2,801 4,458 11.02%
-
NP to SH 8,386 9,181 15,801 19,861 9,824 2,742 4,109 12.61%
-
Tax Rate 29.69% 33.17% 14.89% 1.49% 24.18% -0.04% 1.11% -
Total Cost 252,210 216,532 246,615 246,181 297,423 219,174 226,864 1.78%
-
Net Worth 331,613 325,160 307,625 263,741 229,005 222,683 231,131 6.19%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 1,608 16 - - -
Div Payout % - - - 8.10% 0.17% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 331,613 325,160 307,625 263,741 229,005 222,683 231,131 6.19%
NOSH 159,429 159,392 159,391 160,817 165,945 166,181 183,437 -2.30%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.20% 4.05% 5.99% 7.47% 3.29% 1.26% 1.93% -
ROE 2.53% 2.82% 5.14% 7.53% 4.29% 1.23% 1.78% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 163.43 141.59 164.58 165.43 185.33 133.57 126.10 4.41%
EPS 5.26 5.76 9.92 12.35 5.92 1.65 2.24 15.28%
DPS 0.00 0.00 0.00 1.00 0.01 0.00 0.00 -
NAPS 2.08 2.04 1.93 1.64 1.38 1.34 1.26 8.70%
Adjusted Per Share Value based on latest NOSH - 160,957
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 90.99 78.81 91.61 92.90 107.39 77.51 80.78 2.00%
EPS 2.93 3.21 5.52 6.94 3.43 0.96 1.43 12.69%
DPS 0.00 0.00 0.00 0.56 0.01 0.00 0.00 -
NAPS 1.158 1.1355 1.0742 0.921 0.7997 0.7776 0.8071 6.19%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.755 0.80 0.80 0.93 0.49 0.25 0.42 -
P/RPS 0.46 0.57 0.49 0.56 0.26 0.19 0.33 5.68%
P/EPS 14.35 13.89 8.07 7.53 8.28 15.15 18.75 -4.35%
EY 6.97 7.20 12.39 13.28 12.08 6.60 5.33 4.57%
DY 0.00 0.00 0.00 1.08 0.02 0.00 0.00 -
P/NAPS 0.36 0.39 0.41 0.57 0.36 0.19 0.33 1.46%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 30/08/13 28/08/12 19/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.765 0.745 0.79 0.75 0.51 0.31 0.39 -
P/RPS 0.47 0.53 0.48 0.45 0.28 0.23 0.31 7.17%
P/EPS 14.54 12.93 7.97 6.07 8.61 18.79 17.41 -2.95%
EY 6.88 7.73 12.55 16.47 11.61 5.32 5.74 3.06%
DY 0.00 0.00 0.00 1.33 0.02 0.00 0.00 -
P/NAPS 0.37 0.37 0.41 0.46 0.37 0.23 0.31 2.99%

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