[EPMB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.24%
YoY- 34.12%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 537,257 458,240 495,249 590,515 562,754 514,149 476,647 2.01%
PBT 26,442 17,602 30,855 32,070 35,628 9,837 8,128 21.71%
Tax -8,592 -3,614 -4,397 6,457 -5,928 690 488 -
NP 17,850 13,988 26,458 38,527 29,700 10,527 8,616 12.90%
-
NP to SH 17,922 14,074 26,437 38,572 28,760 10,160 7,874 14.68%
-
Tax Rate 32.49% 20.53% 14.25% -20.13% 16.64% -7.01% -6.00% -
Total Cost 519,407 444,252 468,791 551,988 533,054 503,622 468,031 1.75%
-
Net Worth 340,368 328,494 321,765 298,307 244,651 226,045 220,308 7.51%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 3,187 3,183 3,186 3,215 1,657 1,659 - -
Div Payout % 17.79% 22.62% 12.05% 8.34% 5.76% 16.33% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 340,368 328,494 321,765 298,307 244,651 226,045 220,308 7.51%
NOSH 159,050 159,463 159,289 159,522 160,955 166,209 165,645 -0.67%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.32% 3.05% 5.34% 6.52% 5.28% 2.05% 1.81% -
ROE 5.27% 4.28% 8.22% 12.93% 11.76% 4.49% 3.57% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 337.79 287.36 310.91 370.18 349.63 309.34 287.75 2.70%
EPS 11.27 8.83 16.60 24.18 17.87 6.11 4.75 15.48%
DPS 2.00 2.00 2.00 2.00 1.03 1.00 0.00 -
NAPS 2.14 2.06 2.02 1.87 1.52 1.36 1.33 8.24%
Adjusted Per Share Value based on latest NOSH - 159,522
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 243.89 208.02 224.82 268.07 255.47 233.40 216.38 2.01%
EPS 8.14 6.39 12.00 17.51 13.06 4.61 3.57 14.71%
DPS 1.45 1.45 1.45 1.46 0.75 0.75 0.00 -
NAPS 1.5451 1.4912 1.4607 1.3542 1.1106 1.0262 1.0001 7.51%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.805 0.70 0.695 0.80 0.61 0.49 0.14 -
P/RPS 0.24 0.24 0.22 0.22 0.17 0.16 0.05 29.86%
P/EPS 7.14 7.93 4.19 3.31 3.41 8.02 2.95 15.86%
EY 14.00 12.61 23.88 30.22 29.29 12.48 33.95 -13.71%
DY 2.48 2.86 2.88 2.50 1.69 2.04 0.00 -
P/NAPS 0.38 0.34 0.34 0.43 0.40 0.36 0.11 22.93%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 24/04/15 30/04/14 26/04/13 27/04/12 28/04/11 30/04/10 28/05/09 -
Price 0.83 0.765 0.70 0.80 0.76 0.51 0.18 -
P/RPS 0.25 0.27 0.23 0.22 0.22 0.16 0.06 26.83%
P/EPS 7.37 8.67 4.22 3.31 4.25 8.34 3.79 11.71%
EY 13.58 11.54 23.71 30.22 23.51 11.99 26.41 -10.48%
DY 2.41 2.61 2.86 2.50 1.36 1.96 0.00 -
P/NAPS 0.39 0.37 0.35 0.43 0.50 0.38 0.14 18.61%

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