[EPMB] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 80.81%
YoY- -20.44%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 254,305 260,560 225,677 262,331 266,042 307,540 221,975 2.29%
PBT 5,847 11,876 13,683 18,465 20,161 13,343 2,800 13.05%
Tax -2,977 -3,526 -4,538 -2,749 -300 -3,226 1 -
NP 2,870 8,350 9,145 15,716 19,861 10,117 2,801 0.40%
-
NP to SH 3,081 8,386 9,181 15,801 19,861 9,824 2,742 1.96%
-
Tax Rate 50.91% 29.69% 33.17% 14.89% 1.49% 24.18% -0.04% -
Total Cost 251,435 252,210 216,532 246,615 246,181 297,423 219,174 2.31%
-
Net Worth 338,431 331,613 325,160 307,625 263,741 229,005 222,683 7.22%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 1,608 16 - -
Div Payout % - - - - 8.10% 0.17% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 338,431 331,613 325,160 307,625 263,741 229,005 222,683 7.22%
NOSH 159,637 159,429 159,392 159,391 160,817 165,945 166,181 -0.66%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.13% 3.20% 4.05% 5.99% 7.47% 3.29% 1.26% -
ROE 0.91% 2.53% 2.82% 5.14% 7.53% 4.29% 1.23% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 159.30 163.43 141.59 164.58 165.43 185.33 133.57 2.97%
EPS 1.93 5.26 5.76 9.92 12.35 5.92 1.65 2.64%
DPS 0.00 0.00 0.00 0.00 1.00 0.01 0.00 -
NAPS 2.12 2.08 2.04 1.93 1.64 1.38 1.34 7.94%
Adjusted Per Share Value based on latest NOSH - 159,229
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 88.80 90.99 78.81 91.61 92.90 107.39 77.51 2.29%
EPS 1.08 2.93 3.21 5.52 6.94 3.43 0.96 1.98%
DPS 0.00 0.00 0.00 0.00 0.56 0.01 0.00 -
NAPS 1.1818 1.158 1.1355 1.0742 0.921 0.7997 0.7776 7.22%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.79 0.755 0.80 0.80 0.93 0.49 0.25 -
P/RPS 0.50 0.46 0.57 0.49 0.56 0.26 0.19 17.49%
P/EPS 40.93 14.35 13.89 8.07 7.53 8.28 15.15 18.00%
EY 2.44 6.97 7.20 12.39 13.28 12.08 6.60 -15.27%
DY 0.00 0.00 0.00 0.00 1.08 0.02 0.00 -
P/NAPS 0.37 0.36 0.39 0.41 0.57 0.36 0.19 11.74%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 25/08/14 30/08/13 28/08/12 19/08/11 30/08/10 28/08/09 -
Price 0.70 0.765 0.745 0.79 0.75 0.51 0.31 -
P/RPS 0.44 0.47 0.53 0.48 0.45 0.28 0.23 11.41%
P/EPS 36.27 14.54 12.93 7.97 6.07 8.61 18.79 11.57%
EY 2.76 6.88 7.73 12.55 16.47 11.61 5.32 -10.35%
DY 0.00 0.00 0.00 0.00 1.33 0.02 0.00 -
P/NAPS 0.33 0.37 0.37 0.41 0.46 0.37 0.23 6.19%

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