[EPMB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 138.33%
YoY- 258.28%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 125,497 587,519 455,347 307,540 150,228 468,046 337,268 -48.29%
PBT 8,523 32,469 23,832 13,343 4,533 -75 4,653 49.76%
Tax 122 -6,363 -6,706 -3,226 -301 7,946 1 2367.04%
NP 8,645 26,106 17,126 10,117 4,232 7,871 4,654 51.16%
-
NP to SH 8,645 25,686 16,787 9,824 4,122 7,293 4,560 53.23%
-
Tax Rate -1.43% 19.60% 28.14% 24.18% 6.64% - -0.02% -
Total Cost 116,852 561,413 438,221 297,423 145,996 460,175 332,614 -50.24%
-
Net Worth 244,651 247,272 235,548 229,005 226,045 220,667 224,671 5.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,637 1,658 16 - 1,659 - -
Div Payout % - 6.38% 9.88% 0.17% - 22.75% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 244,651 247,272 235,548 229,005 226,045 220,667 224,671 5.84%
NOSH 160,955 163,756 165,879 165,945 166,209 165,915 166,423 -2.20%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.89% 4.44% 3.76% 3.29% 2.82% 1.68% 1.38% -
ROE 3.53% 10.39% 7.13% 4.29% 1.82% 3.30% 2.03% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 77.97 358.78 274.50 185.33 90.38 282.10 202.66 -47.13%
EPS 5.36 15.89 10.12 5.92 2.48 4.39 2.74 56.47%
DPS 0.00 1.00 1.00 0.01 0.00 1.00 0.00 -
NAPS 1.52 1.51 1.42 1.38 1.36 1.33 1.35 8.23%
Adjusted Per Share Value based on latest NOSH - 165,755
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.07 267.20 207.09 139.86 68.32 212.86 153.38 -48.29%
EPS 3.93 11.68 7.63 4.47 1.87 3.32 2.07 53.38%
DPS 0.00 0.74 0.75 0.01 0.00 0.75 0.00 -
NAPS 1.1126 1.1246 1.0712 1.0415 1.028 1.0036 1.0218 5.84%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.61 0.56 0.52 0.49 0.49 0.47 0.46 -
P/RPS 0.78 0.16 0.19 0.26 0.54 0.17 0.23 125.89%
P/EPS 11.36 3.57 5.14 8.28 19.76 10.69 16.79 -22.94%
EY 8.81 28.01 19.46 12.08 5.06 9.35 5.96 29.79%
DY 0.00 1.79 1.92 0.02 0.00 2.13 0.00 -
P/NAPS 0.40 0.37 0.37 0.36 0.36 0.35 0.34 11.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 25/11/09 -
Price 0.76 0.57 0.50 0.51 0.51 0.48 0.45 -
P/RPS 0.97 0.16 0.18 0.28 0.56 0.17 0.22 169.12%
P/EPS 14.15 3.63 4.94 8.61 20.56 10.92 16.42 -9.45%
EY 7.07 27.52 20.24 11.61 4.86 9.16 6.09 10.46%
DY 0.00 1.75 2.00 0.02 0.00 2.08 0.00 -
P/NAPS 0.50 0.38 0.35 0.37 0.38 0.36 0.33 31.95%

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