[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -43.48%
YoY- 301.36%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 587,519 455,347 307,540 150,228 468,046 337,268 221,975 91.00%
PBT 32,469 23,832 13,343 4,533 -75 4,653 2,800 410.03%
Tax -6,363 -6,706 -3,226 -301 7,946 1 1 -
NP 26,106 17,126 10,117 4,232 7,871 4,654 2,801 341.08%
-
NP to SH 25,686 16,787 9,824 4,122 7,293 4,560 2,742 342.57%
-
Tax Rate 19.60% 28.14% 24.18% 6.64% - -0.02% -0.04% -
Total Cost 561,413 438,221 297,423 145,996 460,175 332,614 219,174 86.88%
-
Net Worth 247,272 235,548 229,005 226,045 220,667 224,671 222,683 7.21%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,637 1,658 16 - 1,659 - - -
Div Payout % 6.38% 9.88% 0.17% - 22.75% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 247,272 235,548 229,005 226,045 220,667 224,671 222,683 7.21%
NOSH 163,756 165,879 165,945 166,209 165,915 166,423 166,181 -0.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.44% 3.76% 3.29% 2.82% 1.68% 1.38% 1.26% -
ROE 10.39% 7.13% 4.29% 1.82% 3.30% 2.03% 1.23% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 358.78 274.50 185.33 90.38 282.10 202.66 133.57 92.88%
EPS 15.89 10.12 5.92 2.48 4.39 2.74 1.65 350.78%
DPS 1.00 1.00 0.01 0.00 1.00 0.00 0.00 -
NAPS 1.51 1.42 1.38 1.36 1.33 1.35 1.34 8.26%
Adjusted Per Share Value based on latest NOSH - 166,209
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 267.20 207.09 139.86 68.32 212.86 153.38 100.95 91.00%
EPS 11.68 7.63 4.47 1.87 3.32 2.07 1.25 341.82%
DPS 0.74 0.75 0.01 0.00 0.75 0.00 0.00 -
NAPS 1.1246 1.0712 1.0415 1.028 1.0036 1.0218 1.0127 7.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.56 0.52 0.49 0.49 0.47 0.46 0.25 -
P/RPS 0.16 0.19 0.26 0.54 0.17 0.23 0.19 -10.79%
P/EPS 3.57 5.14 8.28 19.76 10.69 16.79 15.15 -61.74%
EY 28.01 19.46 12.08 5.06 9.35 5.96 6.60 161.43%
DY 1.79 1.92 0.02 0.00 2.13 0.00 0.00 -
P/NAPS 0.37 0.37 0.36 0.36 0.35 0.34 0.19 55.75%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 25/11/09 28/08/09 -
Price 0.57 0.50 0.51 0.51 0.48 0.45 0.31 -
P/RPS 0.16 0.18 0.28 0.56 0.17 0.22 0.23 -21.43%
P/EPS 3.63 4.94 8.61 20.56 10.92 16.42 18.79 -66.48%
EY 27.52 20.24 11.61 4.86 9.16 6.09 5.32 198.21%
DY 1.75 2.00 0.02 0.00 2.08 0.00 0.00 -
P/NAPS 0.38 0.35 0.37 0.38 0.36 0.33 0.23 39.62%

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