[EPMB] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.92%
YoY- -44.49%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 435,523 502,301 518,771 452,312 522,552 578,309 587,519 -4.86%
PBT -13,393 11,138 26,980 20,591 33,838 30,177 32,469 -
Tax -3,905 -7,572 -8,374 -4,264 -4,277 8,403 -6,363 -7.80%
NP -17,298 3,566 18,606 16,327 29,561 38,580 26,106 -
-
NP to SH -17,315 3,957 18,678 16,412 29,568 38,580 25,686 -
-
Tax Rate - 67.98% 31.04% 20.71% 12.64% -27.85% 19.60% -
Total Cost 452,821 498,735 500,165 435,985 492,991 539,729 561,413 -3.51%
-
Net Worth 319,913 338,259 339,165 326,566 317,063 290,810 247,272 4.38%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 1,595 6,369 6,372 6,373 6,391 1,637 -
Div Payout % - 40.32% 34.10% 38.83% 21.55% 16.57% 6.38% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 319,913 338,259 339,165 326,566 317,063 290,810 247,272 4.38%
NOSH 165,960 159,556 159,232 159,300 159,328 159,785 163,756 0.22%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -3.97% 0.71% 3.59% 3.61% 5.66% 6.67% 4.44% -
ROE -5.41% 1.17% 5.51% 5.03% 9.33% 13.27% 10.39% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 273.64 314.81 325.79 283.94 327.97 361.93 358.78 -4.41%
EPS -10.88 2.48 11.73 10.30 18.55 24.06 15.89 -
DPS 0.00 1.00 4.00 4.00 4.00 4.00 1.00 -
NAPS 2.01 2.12 2.13 2.05 1.99 1.82 1.51 4.87%
Adjusted Per Share Value based on latest NOSH - 159,022
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 152.09 175.40 181.16 157.95 182.48 201.95 205.16 -4.86%
EPS -6.05 1.38 6.52 5.73 10.33 13.47 8.97 -
DPS 0.00 0.56 2.22 2.23 2.23 2.23 0.57 -
NAPS 1.1171 1.1812 1.1844 1.1404 1.1072 1.0155 0.8635 4.38%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.50 0.705 0.77 0.715 0.70 0.77 0.56 -
P/RPS 0.18 0.22 0.24 0.25 0.21 0.21 0.16 1.98%
P/EPS -4.60 28.43 6.56 6.94 3.77 3.19 3.57 -
EY -21.76 3.52 15.23 14.41 26.51 31.36 28.01 -
DY 0.00 1.42 5.19 5.59 5.71 5.19 1.79 -
P/NAPS 0.25 0.33 0.36 0.35 0.35 0.42 0.37 -6.31%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 25/02/15 19/02/14 26/02/13 29/02/12 18/02/11 -
Price 0.52 0.71 0.765 0.71 0.705 0.92 0.57 -
P/RPS 0.19 0.23 0.23 0.25 0.21 0.25 0.16 2.90%
P/EPS -4.78 28.63 6.52 6.89 3.80 3.81 3.63 -
EY -20.92 3.49 15.33 14.51 26.32 26.24 27.52 -
DY 0.00 1.41 5.23 5.63 5.67 4.35 1.75 -
P/NAPS 0.26 0.33 0.36 0.35 0.35 0.51 0.38 -6.12%

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