[EPMB] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[EPMB] EP MANUFACTURING BHD

Announcement Date

26-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 19.31%

YoY- -69.35%

Quarter Report

EPMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Cumulative Result
Revenue	348,878	330,750	306,595	369,210	386,532	341,828	389,358	-1.81%
YoY %	5.48%	7.88%	-16.96%	-4.48%	13.08%	-12.21%	-	-
Horiz. %	89.60%	84.95%	78.74%	94.83%	99.27%	87.79%	100.00%	-
PBT	390	-11,800	-10,907	7,782	17,416	18,702	25,865	-50.28%
YoY %	103.31%	-8.19%	-240.16%	-55.32%	-6.88%	-27.69%	-	-
Horiz. %	1.51%	-45.62%	-42.17%	30.09%	67.33%	72.31%	100.00%	-
Tax	-6,259	-6,639	-3,522	-4,419	-5,477	-5,926	-3,302	11.24%
YoY %	5.72%	-88.50%	20.30%	19.32%	7.58%	-79.47%	-	-
Horiz. %	189.55%	201.06%	106.66%	133.83%	165.87%	179.47%	100.00%	-
NP	-5,869	-18,439	-14,429	3,363	11,939	12,776	22,563	-
YoY %	68.17%	-27.79%	-529.05%	-71.83%	-6.55%	-43.38%	-	-
Horiz. %	-26.01%	-81.72%	-63.95%	14.90%	52.91%	56.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,869	-18,437	-14,412	3,676	11,993	12,830	22,670	-
YoY %	68.17%	-27.93%	-492.06%	-69.35%	-6.52%	-43.41%	-	-
Horiz. %	-25.89%	-81.33%	-63.57%	16.22%	52.90%	56.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1,604.87%	-	-	56.78%	31.45%	31.69%	12.77%	-
YoY %	0.00%	-	-	80.54%	-0.76%	148.16%	-	-
Horiz. %	12,567.50%	-	-	444.64%	246.28%	248.16%	100.00%	-
Total Cost	354,747	349,189	321,024	365,847	374,593	329,052	366,795	-0.55%
YoY %	1.59%	8.77%	-12.25%	-2.33%	13.84%	-10.29%	-	-
Horiz. %	96.72%	95.20%	87.52%	99.74%	102.13%	89.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,522	300,657	323,145	337,364	334,466	325,132	312,312	-1.54%
YoY %	-5.37%	-6.96%	-4.21%	0.87%	2.87%	4.10%	-	-
Horiz. %	91.10%	96.27%	103.47%	108.02%	107.09%	104.10%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	-	-	-	795	1,592	1,593	1,593	-
YoY %	-	-	-	-50.06%	-0.06%	0.00%	-	-
Horiz. %	-	-	-	49.91%	99.94%	100.00%	100.00%	-
Div Payout %	-	-	-	21.65%	13.28%	12.42%	7.03%	-
YoY %	-	-	-	63.03%	6.92%	76.67%	-	-
Horiz. %	-	-	-	307.97%	188.90%	176.67%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	284,522	300,657	323,145	337,364	334,466	325,132	312,312	-1.54%
YoY %	-5.37%	-6.96%	-4.21%	0.87%	2.87%	4.10%	-	-
Horiz. %	91.10%	96.27%	103.47%	108.02%	107.09%	104.10%	100.00%	-
NOSH	165,960	165,960	165,960	159,134	159,269	159,378	159,343	0.68%
YoY %	0.00%	0.00%	4.29%	-0.08%	-0.07%	0.02%	-	-
Horiz. %	104.15%	104.15%	104.15%	99.87%	99.95%	100.02%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	-1.68%	-5.57%	-4.71%	0.91%	3.09%	3.74%	5.79%	-
YoY %	69.84%	-18.26%	-617.58%	-70.55%	-17.38%	-35.41%	-	-
Horiz. %	-29.02%	-96.20%	-81.35%	15.72%	53.37%	64.59%	100.00%	-
ROE	-2.06%	-6.13%	-4.46%	1.09%	3.59%	3.95%	7.26%	-
YoY %	66.39%	-37.44%	-509.17%	-69.64%	-9.11%	-45.59%	-	-
Horiz. %	-28.37%	-84.44%	-61.43%	15.01%	49.45%	54.41%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	219.49	207.92	192.60	232.01	242.69	214.48	244.35	-1.77%
YoY %	5.56%	7.95%	-16.99%	-4.40%	13.15%	-12.22%	-	-
Horiz. %	89.83%	85.09%	78.82%	94.95%	99.32%	87.78%	100.00%	-
EPS	-3.69	-11.59	-9.05	2.31	7.53	8.05	14.23	-
YoY %	68.16%	-28.07%	-491.77%	-69.32%	-6.46%	-43.43%	-	-
Horiz. %	-25.93%	-81.45%	-63.60%	16.23%	52.92%	56.57%	100.00%	-
DPS	0.00	0.00	0.00	0.50	1.00	1.00	1.00	-
YoY %	0.00%	0.00%	0.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	1.79	1.89	2.03	2.12	2.10	2.04	1.96	-1.50%
YoY %	-5.29%	-6.90%	-4.25%	0.95%	2.94%	4.08%	-	-
Horiz. %	91.33%	96.43%	103.57%	108.16%	107.14%	104.08%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 160,810
RPS	158.38	150.15	139.18	167.61	175.47	155.18	176.75	-1.81%
YoY %	5.48%	7.88%	-16.96%	-4.48%	13.08%	-12.20%	-	-
Horiz. %	89.61%	84.95%	78.74%	94.83%	99.28%	87.80%	100.00%	-
EPS	-2.66	-8.37	-6.54	1.67	5.44	5.82	10.29	-
YoY %	68.22%	-27.98%	-491.62%	-69.30%	-6.53%	-43.44%	-	-
Horiz. %	-25.85%	-81.34%	-63.56%	16.23%	52.87%	56.56%	100.00%	-
DPS	0.00	0.00	0.00	0.36	0.72	0.72	0.72	-
YoY %	0.00%	0.00%	0.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	50.00%	100.00%	100.00%	100.00%	-
NAPS	1.2916	1.3649	1.467	1.5315	1.5183	1.476	1.4178	-1.54%
YoY %	-5.37%	-6.96%	-4.21%	0.87%	2.87%	4.10%	-	-
Horiz. %	91.10%	96.27%	103.47%	108.02%	107.09%	104.10%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.45	0.54	0.65	0.685	0.88	0.78	0.71	-
P/RPS	0.21	0.26	0.34	0.30	0.36	0.36	0.29	-5.23%
YoY %	-19.23%	-23.53%	13.33%	-16.67%	0.00%	24.14%	-	-
Horiz. %	72.41%	89.66%	117.24%	103.45%	124.14%	124.14%	100.00%	-
P/EPS	-12.19	-4.66	-7.18	29.65	11.69	9.69	4.99	-
YoY %	-161.59%	35.10%	-124.22%	153.64%	20.64%	94.19%	-	-
Horiz. %	-244.29%	-93.39%	-143.89%	594.19%	234.27%	194.19%	100.00%	-
EY	-8.21	-21.46	-13.93	3.37	8.56	10.32	20.04	-
YoY %	61.74%	-54.06%	-513.35%	-60.63%	-17.05%	-48.50%	-	-
Horiz. %	-40.97%	-107.09%	-69.51%	16.82%	42.71%	51.50%	100.00%	-
DY	0.00	0.00	0.00	0.73	1.14	1.28	1.41	-
YoY %	0.00%	0.00%	0.00%	-35.96%	-10.94%	-9.22%	-	-
Horiz. %	0.00%	0.00%	0.00%	51.77%	80.85%	90.78%	100.00%	-
P/NAPS	0.25	0.29	0.32	0.32	0.42	0.38	0.36	-5.89%
YoY %	-13.79%	-9.38%	0.00%	-23.81%	10.53%	5.56%	-	-
Horiz. %	69.44%	80.56%	88.89%	88.89%	116.67%	105.56%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	24/11/17	25/11/16	26/11/15	25/11/14	28/11/13	22/11/12	-
Price	0.47	0.535	0.59	0.715	0.92	0.71	0.70	-
P/RPS	0.21	0.26	0.31	0.31	0.38	0.33	0.29	-5.23%
YoY %	-19.23%	-16.13%	0.00%	-18.42%	15.15%	13.79%	-	-
Horiz. %	72.41%	89.66%	106.90%	106.90%	131.03%	113.79%	100.00%	-
P/EPS	-12.73	-4.62	-6.52	30.95	12.22	8.82	4.92	-
YoY %	-175.54%	29.14%	-121.07%	153.27%	38.55%	79.27%	-	-
Horiz. %	-258.74%	-93.90%	-132.52%	629.07%	248.37%	179.27%	100.00%	-
EY	-7.86	-21.66	-15.35	3.23	8.18	11.34	20.32	-
YoY %	63.71%	-41.11%	-575.23%	-60.51%	-27.87%	-44.19%	-	-
Horiz. %	-38.68%	-106.59%	-75.54%	15.90%	40.26%	55.81%	100.00%	-
DY	0.00	0.00	0.00	0.70	1.09	1.41	1.43	-
YoY %	0.00%	0.00%	0.00%	-35.78%	-22.70%	-1.40%	-	-
Horiz. %	0.00%	0.00%	0.00%	48.95%	76.22%	98.60%	100.00%	-
P/NAPS	0.26	0.28	0.29	0.34	0.44	0.35	0.36	-5.27%
YoY %	-7.14%	-3.45%	-14.71%	-22.73%	25.71%	-2.78%	-	-
Horiz. %	72.22%	77.78%	80.56%	94.44%	122.22%	97.22%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos