[EPMB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.98%
YoY- -16.17%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 501,449 497,016 475,022 559,427 540,377 585,543 459,910 1.45%
PBT 17,346 19,305 26,675 28,085 35,664 25,604 5,718 20.30%
Tax -7,316 -3,815 -6,901 3,089 2,365 -5,715 518 -
NP 10,030 15,490 19,774 31,174 38,029 19,889 6,236 8.23%
-
NP to SH 10,361 15,575 19,728 31,281 37,317 19,293 5,949 9.68%
-
Tax Rate 42.18% 19.76% 25.87% -11.00% -6.63% 22.32% -9.06% -
Total Cost 491,419 481,526 455,248 528,253 502,348 565,654 453,674 1.34%
-
Net Worth 340,918 335,163 325,063 312,141 269,775 235,449 225,165 7.15%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,395 3,186 3,187 1,592 3,215 3,317 - -
Div Payout % 23.12% 20.46% 16.16% 5.09% 8.62% 17.19% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 340,918 335,163 325,063 312,141 269,775 235,449 225,165 7.15%
NOSH 160,810 159,601 159,344 159,255 160,580 165,809 166,788 -0.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.00% 3.12% 4.16% 5.57% 7.04% 3.40% 1.36% -
ROE 3.04% 4.65% 6.07% 10.02% 13.83% 8.19% 2.64% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 311.83 311.41 298.11 351.28 336.51 353.14 275.74 2.07%
EPS 6.44 9.76 12.38 19.64 23.24 11.64 3.57 10.32%
DPS 1.50 2.00 2.00 1.00 2.00 2.00 0.00 -
NAPS 2.12 2.10 2.04 1.96 1.68 1.42 1.35 7.80%
Adjusted Per Share Value based on latest NOSH - 159,255
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 227.64 225.63 215.64 253.96 245.31 265.81 208.78 1.45%
EPS 4.70 7.07 8.96 14.20 16.94 8.76 2.70 9.67%
DPS 1.09 1.45 1.45 0.72 1.46 1.51 0.00 -
NAPS 1.5476 1.5215 1.4757 1.417 1.2247 1.0689 1.0222 7.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.685 0.88 0.78 0.71 0.69 0.52 0.46 -
P/RPS 0.22 0.28 0.26 0.20 0.21 0.15 0.17 4.38%
P/EPS 10.63 9.02 6.30 3.61 2.97 4.47 12.90 -3.17%
EY 9.41 11.09 15.87 27.66 33.68 22.38 7.75 3.28%
DY 2.19 2.27 2.56 1.41 2.90 3.85 0.00 -
P/NAPS 0.32 0.42 0.38 0.36 0.41 0.37 0.34 -1.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 25/11/14 28/11/13 22/11/12 22/11/11 23/11/10 25/11/09 -
Price 0.715 0.92 0.71 0.70 0.76 0.50 0.45 -
P/RPS 0.23 0.30 0.24 0.20 0.23 0.14 0.16 6.23%
P/EPS 11.10 9.43 5.73 3.56 3.27 4.30 12.62 -2.11%
EY 9.01 10.61 17.44 28.06 30.58 23.27 7.93 2.14%
DY 2.10 2.17 2.82 1.43 2.63 4.00 0.00 -
P/NAPS 0.34 0.44 0.35 0.36 0.45 0.35 0.33 0.49%

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