[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 70.88%
YoY- 268.14%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 266,042 125,497 587,519 455,347 307,540 150,228 468,046 -31.45%
PBT 20,161 8,523 32,469 23,832 13,343 4,533 -75 -
Tax -300 122 -6,363 -6,706 -3,226 -301 7,946 -
NP 19,861 8,645 26,106 17,126 10,117 4,232 7,871 85.65%
-
NP to SH 19,861 8,645 25,686 16,787 9,824 4,122 7,293 95.37%
-
Tax Rate 1.49% -1.43% 19.60% 28.14% 24.18% 6.64% - -
Total Cost 246,181 116,852 561,413 438,221 297,423 145,996 460,175 -34.17%
-
Net Worth 263,741 244,651 247,272 235,548 229,005 226,045 220,667 12.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,608 - 1,637 1,658 16 - 1,659 -2.06%
Div Payout % 8.10% - 6.38% 9.88% 0.17% - 22.75% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 263,741 244,651 247,272 235,548 229,005 226,045 220,667 12.65%
NOSH 160,817 160,955 163,756 165,879 165,945 166,209 165,915 -2.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.47% 6.89% 4.44% 3.76% 3.29% 2.82% 1.68% -
ROE 7.53% 3.53% 10.39% 7.13% 4.29% 1.82% 3.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 165.43 77.97 358.78 274.50 185.33 90.38 282.10 -30.00%
EPS 12.35 5.36 15.89 10.12 5.92 2.48 4.39 99.65%
DPS 1.00 0.00 1.00 1.00 0.01 0.00 1.00 0.00%
NAPS 1.64 1.52 1.51 1.42 1.38 1.36 1.33 15.03%
Adjusted Per Share Value based on latest NOSH - 165,809
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 92.90 43.82 205.16 159.01 107.39 52.46 163.44 -31.45%
EPS 6.94 3.02 8.97 5.86 3.43 1.44 2.55 95.28%
DPS 0.56 0.00 0.57 0.58 0.01 0.00 0.58 -2.31%
NAPS 0.921 0.8543 0.8635 0.8225 0.7997 0.7894 0.7706 12.65%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.93 0.61 0.56 0.52 0.49 0.49 0.47 -
P/RPS 0.56 0.78 0.16 0.19 0.26 0.54 0.17 121.87%
P/EPS 7.53 11.36 3.57 5.14 8.28 19.76 10.69 -20.88%
EY 13.28 8.81 28.01 19.46 12.08 5.06 9.35 26.43%
DY 1.08 0.00 1.79 1.92 0.02 0.00 2.13 -36.49%
P/NAPS 0.57 0.40 0.37 0.37 0.36 0.36 0.35 38.54%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 28/04/11 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 -
Price 0.75 0.76 0.57 0.50 0.51 0.51 0.48 -
P/RPS 0.45 0.97 0.16 0.18 0.28 0.56 0.17 91.69%
P/EPS 6.07 14.15 3.63 4.94 8.61 20.56 10.92 -32.46%
EY 16.47 7.07 27.52 20.24 11.61 4.86 9.16 48.02%
DY 1.33 0.00 1.75 2.00 0.02 0.00 2.08 -25.83%
P/NAPS 0.46 0.50 0.38 0.35 0.37 0.38 0.36 17.80%

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