[EPMB] YoY TTM 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- -22.52%
YoY- -33.48%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 490,369 459,678 439,686 501,449 497,016 475,022 559,427 -2.17%
PBT -4,733 -14,286 -7,551 17,346 19,305 26,675 28,085 -
Tax -12,641 -7,022 -6,675 -7,316 -3,815 -6,901 3,089 -
NP -17,374 -21,308 -14,226 10,030 15,490 19,774 31,174 -
-
NP to SH -17,374 -21,340 -14,131 10,361 15,575 19,728 31,281 -
-
Tax Rate - - - 42.18% 19.76% 25.87% -11.00% -
Total Cost 507,743 480,986 453,912 491,419 481,526 455,248 528,253 -0.65%
-
Net Worth 284,522 300,657 323,145 340,918 335,163 325,063 312,141 -1.53%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 780 2,395 3,186 3,187 1,592 -
Div Payout % - - 0.00% 23.12% 20.46% 16.16% 5.09% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 284,522 300,657 323,145 340,918 335,163 325,063 312,141 -1.53%
NOSH 165,960 165,960 165,960 160,810 159,601 159,344 159,255 0.68%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.54% -4.64% -3.24% 2.00% 3.12% 4.16% 5.57% -
ROE -6.11% -7.10% -4.37% 3.04% 4.65% 6.07% 10.02% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 308.50 288.96 276.21 311.83 311.41 298.11 351.28 -2.14%
EPS -10.93 -13.41 -8.88 6.44 9.76 12.38 19.64 -
DPS 0.00 0.00 0.50 1.50 2.00 2.00 1.00 -
NAPS 1.79 1.89 2.03 2.12 2.10 2.04 1.96 -1.50%
Adjusted Per Share Value based on latest NOSH - 160,810
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 222.61 208.68 199.60 227.64 225.63 215.64 253.96 -2.17%
EPS -7.89 -9.69 -6.41 4.70 7.07 8.96 14.20 -
DPS 0.00 0.00 0.35 1.09 1.45 1.45 0.72 -
NAPS 1.2916 1.3649 1.467 1.5476 1.5215 1.4757 1.417 -1.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
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 0.15 0.19 0.24 0.22 0.28 0.26 0.20 -4.67%
P/EPS -4.12 -4.03 -7.32 10.63 9.02 6.30 3.61 -
EY -24.29 -24.84 -13.66 9.41 11.09 15.87 27.66 -
DY 0.00 0.00 0.77 2.19 2.27 2.56 1.41 -
P/NAPS 0.25 0.29 0.32 0.32 0.42 0.38 0.36 -5.89%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
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 0.15 0.19 0.21 0.23 0.30 0.24 0.20 -4.67%
P/EPS -4.30 -3.99 -6.65 11.10 9.43 5.73 3.56 -
EY -23.26 -25.07 -15.05 9.01 10.61 17.44 28.06 -
DY 0.00 0.00 0.85 2.10 2.17 2.82 1.43 -
P/NAPS 0.26 0.28 0.29 0.34 0.44 0.35 0.36 -5.27%

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