[EPMB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 129.74%
YoY- 102.17%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 137,704 578,309 408,239 266,042 125,497 587,519 455,347 -54.91%
PBT 10,517 30,177 27,808 20,161 8,523 32,469 23,832 -42.00%
Tax -1,823 8,403 2,010 -300 122 -6,363 -6,706 -58.00%
NP 8,694 38,580 29,818 19,861 8,645 26,106 17,126 -36.33%
-
NP to SH 8,739 38,580 29,818 19,861 8,645 25,686 16,787 -35.26%
-
Tax Rate 17.33% -27.85% -7.23% 1.49% -1.43% 19.60% 28.14% -
Total Cost 129,010 539,729 378,421 246,181 116,852 561,413 438,221 -55.71%
-
Net Worth 298,307 290,810 269,613 263,741 244,651 247,272 235,548 17.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 6,391 3,209 1,608 - 1,637 1,658 -
Div Payout % - 16.57% 10.76% 8.10% - 6.38% 9.88% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 298,307 290,810 269,613 263,741 244,651 247,272 235,548 17.03%
NOSH 159,522 159,785 160,484 160,817 160,955 163,756 165,879 -2.56%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.31% 6.67% 7.30% 7.47% 6.89% 4.44% 3.76% -
ROE 2.93% 13.27% 11.06% 7.53% 3.53% 10.39% 7.13% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 86.32 361.93 254.38 165.43 77.97 358.78 274.50 -53.72%
EPS 5.48 24.06 18.58 12.35 5.36 15.89 10.12 -33.53%
DPS 0.00 4.00 2.00 1.00 0.00 1.00 1.00 -
NAPS 1.87 1.82 1.68 1.64 1.52 1.51 1.42 20.12%
Adjusted Per Share Value based on latest NOSH - 160,957
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 62.51 262.53 185.32 120.77 56.97 266.71 206.71 -54.91%
EPS 3.97 17.51 13.54 9.02 3.92 11.66 7.62 -35.22%
DPS 0.00 2.90 1.46 0.73 0.00 0.74 0.75 -
NAPS 1.3542 1.3202 1.2239 1.1973 1.1106 1.1225 1.0693 17.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.80 0.77 0.69 0.93 0.61 0.56 0.52 -
P/RPS 0.93 0.21 0.27 0.56 0.78 0.16 0.19 188.00%
P/EPS 14.60 3.19 3.71 7.53 11.36 3.57 5.14 100.43%
EY 6.85 31.36 26.93 13.28 8.81 28.01 19.46 -50.11%
DY 0.00 5.19 2.90 1.08 0.00 1.79 1.92 -
P/NAPS 0.43 0.42 0.41 0.57 0.40 0.37 0.37 10.52%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 27/04/12 29/02/12 22/11/11 19/08/11 28/04/11 18/02/11 23/11/10 -
Price 0.80 0.92 0.76 0.75 0.76 0.57 0.50 -
P/RPS 0.93 0.25 0.30 0.45 0.97 0.16 0.18 198.56%
P/EPS 14.60 3.81 4.09 6.07 14.15 3.63 4.94 105.80%
EY 6.85 26.24 24.45 16.47 7.07 27.52 20.24 -51.40%
DY 0.00 4.35 2.63 1.33 0.00 1.75 2.00 -
P/NAPS 0.43 0.51 0.45 0.46 0.50 0.38 0.35 14.69%

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