[EPMB] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -22.53%
YoY- -537.58%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 484,650 472,602 472,241 435,523 502,301 518,771 452,312 1.15%
PBT -12,246 -5,879 -16,923 -13,393 11,138 26,980 20,591 -
Tax -3,028 -6,016 -13,021 -3,905 -7,572 -8,374 -4,264 -5.54%
NP -15,274 -11,895 -29,944 -17,298 3,566 18,606 16,327 -
-
NP to SH -15,274 -11,895 -29,942 -17,315 3,957 18,678 16,412 -
-
Tax Rate - - - - 67.98% 31.04% 20.71% -
Total Cost 499,924 484,497 502,185 452,821 498,735 500,165 435,985 2.30%
-
Net Worth 263,070 278,005 291,083 319,913 330,955 339,025 325,995 -3.50%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 1,584 3,187 3,183 -
Div Payout % - - - - 40.05% 17.07% 19.40% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 263,070 278,005 291,083 319,913 330,955 339,025 325,995 -3.50%
NOSH 165,960 165,960 165,960 165,960 156,111 159,166 159,022 0.71%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -3.15% -2.52% -6.34% -3.97% 0.71% 3.59% 3.61% -
ROE -5.81% -4.28% -10.29% -5.41% 1.20% 5.51% 5.03% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 305.82 297.50 296.89 273.64 321.76 325.93 284.43 1.21%
EPS -9.64 -7.49 -18.82 -10.88 2.53 11.73 10.32 -
DPS 0.00 0.00 0.00 0.00 1.02 2.00 2.00 -
NAPS 1.66 1.75 1.83 2.01 2.12 2.13 2.05 -3.45%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 169.24 165.03 164.91 152.09 175.40 181.16 157.95 1.15%
EPS -5.33 -4.15 -10.46 -6.05 1.38 6.52 5.73 -
DPS 0.00 0.00 0.00 0.00 0.55 1.11 1.11 -
NAPS 0.9186 0.9708 1.0165 1.1171 1.1557 1.1839 1.1384 -3.51%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.325 0.46 0.50 0.50 0.705 0.77 0.715 -
P/RPS 0.11 0.15 0.17 0.18 0.22 0.24 0.25 -12.78%
P/EPS -3.37 -6.14 -2.66 -4.60 27.81 6.56 6.93 -
EY -29.66 -16.28 -37.65 -21.76 3.60 15.24 14.43 -
DY 0.00 0.00 0.00 0.00 1.44 2.60 2.80 -
P/NAPS 0.20 0.26 0.27 0.25 0.33 0.36 0.35 -8.90%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 27/02/18 28/02/17 26/02/16 25/02/15 19/02/14 -
Price 0.35 0.40 0.455 0.52 0.71 0.765 0.71 -
P/RPS 0.11 0.13 0.15 0.19 0.22 0.23 0.25 -12.78%
P/EPS -3.63 -5.34 -2.42 -4.78 28.01 6.52 6.88 -
EY -27.54 -18.72 -41.37 -20.92 3.57 15.34 14.54 -
DY 0.00 0.00 0.00 0.00 1.43 2.61 2.82 -
P/NAPS 0.21 0.23 0.25 0.26 0.33 0.36 0.35 -8.15%

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