[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -66.34%
YoY- 109.73%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 578,309 408,239 266,042 125,497 587,519 455,347 307,540 52.17%
PBT 30,177 27,808 20,161 8,523 32,469 23,832 13,343 72.04%
Tax 8,403 2,010 -300 122 -6,363 -6,706 -3,226 -
NP 38,580 29,818 19,861 8,645 26,106 17,126 10,117 143.49%
-
NP to SH 38,580 29,818 19,861 8,645 25,686 16,787 9,824 148.29%
-
Tax Rate -27.85% -7.23% 1.49% -1.43% 19.60% 28.14% 24.18% -
Total Cost 539,729 378,421 246,181 116,852 561,413 438,221 297,423 48.61%
-
Net Worth 290,810 269,613 263,741 244,651 247,272 235,548 229,005 17.21%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,391 3,209 1,608 - 1,637 1,658 16 5264.88%
Div Payout % 16.57% 10.76% 8.10% - 6.38% 9.88% 0.17% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 290,810 269,613 263,741 244,651 247,272 235,548 229,005 17.21%
NOSH 159,785 160,484 160,817 160,955 163,756 165,879 165,945 -2.48%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.67% 7.30% 7.47% 6.89% 4.44% 3.76% 3.29% -
ROE 13.27% 11.06% 7.53% 3.53% 10.39% 7.13% 4.29% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 361.93 254.38 165.43 77.97 358.78 274.50 185.33 56.04%
EPS 24.06 18.58 12.35 5.36 15.89 10.12 5.92 154.02%
DPS 4.00 2.00 1.00 0.00 1.00 1.00 0.01 5269.91%
NAPS 1.82 1.68 1.64 1.52 1.51 1.42 1.38 20.20%
Adjusted Per Share Value based on latest NOSH - 160,955
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 201.95 142.56 92.90 43.82 205.16 159.01 107.39 52.17%
EPS 13.47 10.41 6.94 3.02 8.97 5.86 3.43 148.29%
DPS 2.23 1.12 0.56 0.00 0.57 0.58 0.01 3541.32%
NAPS 1.0155 0.9415 0.921 0.8543 0.8635 0.8225 0.7997 17.21%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.77 0.69 0.93 0.61 0.56 0.52 0.49 -
P/RPS 0.21 0.27 0.56 0.78 0.16 0.19 0.26 -13.23%
P/EPS 3.19 3.71 7.53 11.36 3.57 5.14 8.28 -46.96%
EY 31.36 26.93 13.28 8.81 28.01 19.46 12.08 88.56%
DY 5.19 2.90 1.08 0.00 1.79 1.92 0.02 3927.42%
P/NAPS 0.42 0.41 0.57 0.40 0.37 0.37 0.36 10.79%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 19/08/11 28/04/11 18/02/11 23/11/10 30/08/10 -
Price 0.92 0.76 0.75 0.76 0.57 0.50 0.51 -
P/RPS 0.25 0.30 0.45 0.97 0.16 0.18 0.28 -7.25%
P/EPS 3.81 4.09 6.07 14.15 3.63 4.94 8.61 -41.84%
EY 26.24 24.45 16.47 7.07 27.52 20.24 11.61 71.96%
DY 4.35 2.63 1.33 0.00 1.75 2.00 0.02 3481.36%
P/NAPS 0.51 0.45 0.46 0.50 0.38 0.35 0.37 23.78%

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