[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 50.13%
YoY- 77.63%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 262,331 137,704 578,309 408,239 266,042 125,497 587,519 -41.61%
PBT 18,465 10,517 30,177 27,808 20,161 8,523 32,469 -31.38%
Tax -2,749 -1,823 8,403 2,010 -300 122 -6,363 -42.88%
NP 15,716 8,694 38,580 29,818 19,861 8,645 26,106 -28.72%
-
NP to SH 15,801 8,739 38,580 29,818 19,861 8,645 25,686 -27.69%
-
Tax Rate 14.89% 17.33% -27.85% -7.23% 1.49% -1.43% 19.60% -
Total Cost 246,615 129,010 539,729 378,421 246,181 116,852 561,413 -42.24%
-
Net Worth 307,625 298,307 290,810 269,613 263,741 244,651 247,272 15.68%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,391 3,209 1,608 - 1,637 -
Div Payout % - - 16.57% 10.76% 8.10% - 6.38% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 307,625 298,307 290,810 269,613 263,741 244,651 247,272 15.68%
NOSH 159,391 159,522 159,785 160,484 160,817 160,955 163,756 -1.78%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.99% 6.31% 6.67% 7.30% 7.47% 6.89% 4.44% -
ROE 5.14% 2.93% 13.27% 11.06% 7.53% 3.53% 10.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 164.58 86.32 361.93 254.38 165.43 77.97 358.78 -40.54%
EPS 9.92 5.48 24.06 18.58 12.35 5.36 15.89 -26.97%
DPS 0.00 0.00 4.00 2.00 1.00 0.00 1.00 -
NAPS 1.93 1.87 1.82 1.68 1.64 1.52 1.51 17.79%
Adjusted Per Share Value based on latest NOSH - 160,580
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 119.30 62.63 263.01 185.66 120.99 57.07 267.20 -41.61%
EPS 7.19 3.97 17.55 13.56 9.03 3.93 11.68 -27.65%
DPS 0.00 0.00 2.91 1.46 0.73 0.00 0.74 -
NAPS 1.399 1.3567 1.3226 1.2262 1.1995 1.1126 1.1246 15.68%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.80 0.80 0.77 0.69 0.93 0.61 0.56 -
P/RPS 0.49 0.93 0.21 0.27 0.56 0.78 0.16 111.03%
P/EPS 8.07 14.60 3.19 3.71 7.53 11.36 3.57 72.32%
EY 12.39 6.85 31.36 26.93 13.28 8.81 28.01 -41.97%
DY 0.00 0.00 5.19 2.90 1.08 0.00 1.79 -
P/NAPS 0.41 0.43 0.42 0.41 0.57 0.40 0.37 7.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 27/04/12 29/02/12 22/11/11 19/08/11 28/04/11 18/02/11 -
Price 0.79 0.80 0.92 0.76 0.75 0.76 0.57 -
P/RPS 0.48 0.93 0.25 0.30 0.45 0.97 0.16 108.14%
P/EPS 7.97 14.60 3.81 4.09 6.07 14.15 3.63 69.00%
EY 12.55 6.85 26.24 24.45 16.47 7.07 27.52 -40.78%
DY 0.00 0.00 4.35 2.63 1.33 0.00 1.75 -
P/NAPS 0.41 0.43 0.51 0.45 0.46 0.50 0.38 5.20%

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