[EPMB] YoY TTM 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- -10.9%
YoY- 0.12%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 512,516 487,195 485,898 574,597 545,987 553,029 474,381 1.29%
PBT 20,951 18,784 29,058 28,329 38,507 16,968 6,945 20.19%
Tax -7,825 -3,252 -6,067 5,953 -3,425 -2,235 518 -
NP 13,126 15,532 22,991 34,282 35,082 14,733 7,463 9.86%
-
NP to SH 13,373 15,617 22,949 34,367 34,325 14,147 6,987 11.42%
-
Tax Rate 37.35% 17.31% 20.88% -21.01% 8.89% 13.17% -7.46% -
Total Cost 499,390 471,663 462,907 540,315 510,905 538,296 466,918 1.12%
-
Net Worth 334,488 331,568 325,489 307,312 263,969 228,743 223,116 6.97%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 3,187 3,183 3,186 1,605 1,609 3,317 - -
Div Payout % 23.84% 20.39% 13.88% 4.67% 4.69% 23.45% - -
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 334,488 331,568 325,489 307,312 263,969 228,743 223,116 6.97%
NOSH 157,777 159,408 159,553 159,229 160,957 165,755 166,504 -0.89%
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 2.56% 3.19% 4.73% 5.97% 6.43% 2.66% 1.57% -
ROE 4.00% 4.71% 7.05% 11.18% 13.00% 6.18% 3.13% -
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 324.83 305.63 304.54 360.86 339.21 333.64 284.91 2.20%
EPS 8.48 9.80 14.38 21.58 21.33 8.53 4.20 12.41%
DPS 2.00 2.00 2.00 1.00 1.00 2.00 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 232.66 221.17 220.58 260.85 247.86 251.05 215.35 1.29%
EPS 6.07 7.09 10.42 15.60 15.58 6.42 3.17 11.42%
DPS 1.45 1.45 1.45 0.73 0.73 1.51 0.00 -
NAPS 1.5185 1.5052 1.4776 1.3951 1.1983 1.0384 1.0129 6.97%
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 0.24 0.25 0.26 0.22 0.27 0.15 0.09 17.75%
P/EPS 9.32 7.71 5.56 3.71 4.36 5.74 5.96 7.73%
EY 10.73 12.98 17.98 26.98 22.93 17.42 16.79 -7.18%
DY 2.53 2.65 2.50 1.25 1.08 4.08 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 0.22 0.25 0.24 0.22 0.22 0.15 0.11 12.24%
P/EPS 8.26 7.81 5.18 3.66 3.52 5.98 7.39 1.87%
EY 12.11 12.81 19.31 27.32 28.43 16.73 13.54 -1.84%
DY 2.86 2.61 2.68 1.27 1.33 3.92 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