[EPMB] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[EPMB] EP MANUFACTURING BHD

Announcement Date

25-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 10.96%

YoY- -31.95%

Quarter Report

EPMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	448,983	446,089	512,516	487,195	485,898	574,597	545,987	-3.20%
YoY %	0.65%	-12.96%	5.20%	0.27%	-15.44%	5.24%	-	-
Horiz. %	82.23%	81.70%	93.87%	89.23%	88.99%	105.24%	100.00%	-
PBT	-13,707	1,929	20,951	18,784	29,058	28,329	38,507	-
YoY %	-810.58%	-90.79%	11.54%	-35.36%	2.57%	-26.43%	-	-
Horiz. %	-35.60%	5.01%	54.41%	48.78%	75.46%	73.57%	100.00%	-
Tax	-3,666	-7,242	-7,825	-3,252	-6,067	5,953	-3,425	1.13%
YoY %	49.38%	7.45%	-140.62%	46.40%	-201.92%	273.81%	-	-
Horiz. %	107.04%	211.45%	228.47%	94.95%	177.14%	-173.81%	100.00%	-
NP	-17,373	-5,313	13,126	15,532	22,991	34,282	35,082	-
YoY %	-226.99%	-140.48%	-15.49%	-32.44%	-32.94%	-2.28%	-	-
Horiz. %	-49.52%	-15.14%	37.42%	44.27%	65.54%	97.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,400	-5,122	13,373	15,617	22,949	34,367	34,325	-
YoY %	-239.71%	-138.30%	-14.37%	-31.95%	-33.22%	0.12%	-	-
Horiz. %	-50.69%	-14.92%	38.96%	45.50%	66.86%	100.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	375.43%	37.35%	17.31%	20.88%	-21.01%	8.89%	-
YoY %	-	905.17%	115.77%	-17.10%	199.38%	-336.33%	-	-
Horiz. %	-	4,223.06%	420.13%	194.71%	234.87%	-236.33%	100.00%	-
Total Cost	466,356	451,402	499,390	471,663	462,907	540,315	510,905	-1.50%
YoY %	3.31%	-9.61%	5.88%	1.89%	-14.33%	5.76%	-	-
Horiz. %	91.28%	88.35%	97.75%	92.32%	90.61%	105.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,391	331,793	334,488	331,568	325,489	307,312	263,969	2.89%
YoY %	-5.55%	-0.81%	0.88%	1.87%	5.91%	16.42%	-	-
Horiz. %	118.72%	125.69%	126.71%	125.61%	123.31%	116.42%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	1,584	3,187	3,183	3,186	1,605	1,609	-
YoY %	-	-50.30%	0.13%	-0.09%	98.50%	-0.25%	-	-
Horiz. %	-	98.45%	198.07%	197.82%	198.01%	99.75%	100.00%	-
Div Payout %	-	0.00%	23.84%	20.39%	13.88%	4.67%	4.69%	-
YoY %	-	0.00%	16.92%	46.90%	197.22%	-0.43%	-	-
Horiz. %	-	0.00%	508.32%	434.75%	295.95%	99.57%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	313,391	331,793	334,488	331,568	325,489	307,312	263,969	2.89%
YoY %	-5.55%	-0.81%	0.88%	1.87%	5.91%	16.42%	-	-
Horiz. %	118.72%	125.69%	126.71%	125.61%	123.31%	116.42%	100.00%	-
NOSH	165,960	159,516	157,777	159,408	159,553	159,229	160,957	0.51%
YoY %	4.04%	1.10%	-1.02%	-0.09%	0.20%	-1.07%	-	-
Horiz. %	103.11%	99.10%	98.02%	99.04%	99.13%	98.93%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	-3.87%	-1.19%	2.56%	3.19%	4.73%	5.97%	6.43%	-
YoY %	-225.21%	-146.48%	-19.75%	-32.56%	-20.77%	-7.15%	-	-
Horiz. %	-60.19%	-18.51%	39.81%	49.61%	73.56%	92.85%	100.00%	-
ROE	-5.55%	-1.54%	4.00%	4.71%	7.05%	11.18%	13.00%	-
YoY %	-260.39%	-138.50%	-15.07%	-33.19%	-36.94%	-14.00%	-	-
Horiz. %	-42.69%	-11.85%	30.77%	36.23%	54.23%	86.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	282.23	279.65	324.83	305.63	304.54	360.86	339.21	-3.01%
YoY %	0.92%	-13.91%	6.28%	0.36%	-15.61%	6.38%	-	-
Horiz. %	83.20%	82.44%	95.76%	90.10%	89.78%	106.38%	100.00%	-
EPS	-10.94	-3.21	8.48	9.80	14.38	21.58	21.33	-
YoY %	-240.81%	-137.85%	-13.47%	-31.85%	-33.36%	1.17%	-	-
Horiz. %	-51.29%	-15.05%	39.76%	45.94%	67.42%	101.17%	100.00%	-
DPS	0.00	0.99	2.00	2.00	2.00	1.00	1.00	-
YoY %	0.00%	-50.50%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	0.00%	99.00%	200.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	1.97	2.08	2.12	2.08	2.04	1.93	1.64	3.09%
YoY %	-5.29%	-1.89%	1.92%	1.96%	5.70%	17.68%	-	-
Horiz. %	120.12%	126.83%	129.27%	126.83%	124.39%	117.68%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 159,408
RPS	203.82	202.51	232.66	221.17	220.58	260.85	247.86	-3.20%
YoY %	0.65%	-12.96%	5.20%	0.27%	-15.44%	5.24%	-	-
Horiz. %	82.23%	81.70%	93.87%	89.23%	88.99%	105.24%	100.00%	-
EPS	-7.90	-2.33	6.07	7.09	10.42	15.60	15.58	-
YoY %	-239.06%	-138.39%	-14.39%	-31.96%	-33.21%	0.13%	-	-
Horiz. %	-50.71%	-14.96%	38.96%	45.51%	66.88%	100.13%	100.00%	-
DPS	0.00	0.72	1.45	1.45	1.45	0.73	0.73	-
YoY %	0.00%	-50.34%	0.00%	0.00%	98.63%	0.00%	-	-
Horiz. %	0.00%	98.63%	198.63%	198.63%	198.63%	100.00%	100.00%	-
NAPS	1.4227	1.5062	1.5185	1.5052	1.4776	1.3951	1.1983	2.89%
YoY %	-5.54%	-0.81%	0.88%	1.87%	5.91%	16.42%	-	-
Horiz. %	118.73%	125.69%	126.72%	125.61%	123.31%	116.42%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.62	0.56	0.79	0.755	0.80	0.80	0.93	-
P/RPS	0.22	0.20	0.24	0.25	0.26	0.22	0.27	-3.35%
YoY %	10.00%	-16.67%	-4.00%	-3.85%	18.18%	-18.52%	-	-
Horiz. %	81.48%	74.07%	88.89%	92.59%	96.30%	81.48%	100.00%	-
P/EPS	-5.67	-17.44	9.32	7.71	5.56	3.71	4.36	-
YoY %	67.49%	-287.12%	20.88%	38.67%	49.87%	-14.91%	-	-
Horiz. %	-130.05%	-400.00%	213.76%	176.83%	127.52%	85.09%	100.00%	-
EY	-17.64	-5.73	10.73	12.98	17.98	26.98	22.93	-
YoY %	-207.85%	-153.40%	-17.33%	-27.81%	-33.36%	17.66%	-	-
Horiz. %	-76.93%	-24.99%	46.79%	56.61%	78.41%	117.66%	100.00%	-
DY	0.00	1.77	2.53	2.65	2.50	1.25	1.08	-
YoY %	0.00%	-30.04%	-4.53%	6.00%	100.00%	15.74%	-	-
Horiz. %	0.00%	163.89%	234.26%	245.37%	231.48%	115.74%	100.00%	-
P/NAPS	0.31	0.27	0.37	0.36	0.39	0.41	0.57	-9.64%
YoY %	14.81%	-27.03%	2.78%	-7.69%	-4.88%	-28.07%	-	-
Horiz. %	54.39%	47.37%	64.91%	63.16%	68.42%	71.93%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	26/08/16	25/08/15	25/08/14	30/08/13	28/08/12	19/08/11	-
Price	0.60	0.565	0.70	0.765	0.745	0.79	0.75	-
P/RPS	0.21	0.20	0.22	0.25	0.24	0.22	0.22	-0.77%
YoY %	5.00%	-9.09%	-12.00%	4.17%	9.09%	0.00%	-	-
Horiz. %	95.45%	90.91%	100.00%	113.64%	109.09%	100.00%	100.00%	-
P/EPS	-5.49	-17.60	8.26	7.81	5.18	3.66	3.52	-
YoY %	68.81%	-313.08%	5.76%	50.77%	41.53%	3.98%	-	-
Horiz. %	-155.97%	-500.00%	234.66%	221.88%	147.16%	103.98%	100.00%	-
EY	-18.23	-5.68	12.11	12.81	19.31	27.32	28.43	-
YoY %	-220.95%	-146.90%	-5.46%	-33.66%	-29.32%	-3.90%	-	-
Horiz. %	-64.12%	-19.98%	42.60%	45.06%	67.92%	96.10%	100.00%	-
DY	0.00	1.76	2.86	2.61	2.68	1.27	1.33	-
YoY %	0.00%	-38.46%	9.58%	-2.61%	111.02%	-4.51%	-	-
Horiz. %	0.00%	132.33%	215.04%	196.24%	201.50%	95.49%	100.00%	-
P/NAPS	0.30	0.27	0.33	0.37	0.37	0.41	0.46	-6.87%
YoY %	11.11%	-18.18%	-10.81%	0.00%	-9.76%	-10.87%	-	-
Horiz. %	65.22%	58.70%	71.74%	80.43%	80.43%	89.13%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos