[EPMB] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 38.33%
YoY- 232.48%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 125,497 132,138 147,807 157,312 150,228 130,196 115,293 5.82%
PBT 8,523 7,806 10,489 8,810 4,533 1,772 1,853 176.83%
Tax 122 355 -3,480 -2,925 -301 991 0 -
NP 8,645 8,161 7,009 5,885 4,232 2,763 1,853 179.46%
-
NP to SH 8,645 7,449 6,964 5,702 4,122 2,505 1,818 183.04%
-
Tax Rate -1.43% -4.55% 33.18% 33.20% 6.64% -55.93% 0.00% -
Total Cost 116,852 123,977 140,798 151,427 145,996 127,433 113,440 1.99%
-
Net Worth 244,651 242,216 235,449 228,743 226,045 227,365 225,165 5.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 16 - 1,659 - -
Div Payout % - - - 0.29% - 66.25% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 244,651 242,216 235,449 228,743 226,045 227,365 225,165 5.69%
NOSH 160,955 165,902 165,809 165,755 166,209 165,960 166,788 -2.34%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.89% 6.18% 4.74% 3.74% 2.82% 2.12% 1.61% -
ROE 3.53% 3.08% 2.96% 2.49% 1.82% 1.10% 0.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 77.97 79.65 89.14 94.91 90.38 78.45 69.13 8.36%
EPS 5.36 4.49 4.20 3.44 2.48 1.51 1.09 189.45%
DPS 0.00 0.00 0.00 0.01 0.00 1.00 0.00 -
NAPS 1.52 1.46 1.42 1.38 1.36 1.37 1.35 8.23%
Adjusted Per Share Value based on latest NOSH - 165,755
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.07 60.09 67.22 71.54 68.32 59.21 52.43 5.82%
EPS 3.93 3.39 3.17 2.59 1.87 1.14 0.83 182.24%
DPS 0.00 0.00 0.00 0.01 0.00 0.75 0.00 -
NAPS 1.1126 1.1016 1.0708 1.0403 1.028 1.034 1.024 5.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.61 0.56 0.52 0.49 0.49 0.47 0.46 -
P/RPS 0.78 0.70 0.58 0.52 0.54 0.60 0.67 10.67%
P/EPS 11.36 12.47 12.38 14.24 19.76 31.14 42.20 -58.34%
EY 8.81 8.02 8.08 7.02 5.06 3.21 2.37 140.15%
DY 0.00 0.00 0.00 0.02 0.00 2.13 0.00 -
P/NAPS 0.40 0.38 0.37 0.36 0.36 0.34 0.34 11.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 25/11/09 -
Price 0.76 0.57 0.50 0.51 0.51 0.48 0.45 -
P/RPS 0.97 0.72 0.56 0.54 0.56 0.61 0.65 30.62%
P/EPS 14.15 12.69 11.90 14.83 20.56 31.80 41.28 -51.05%
EY 7.07 7.88 8.40 6.75 4.86 3.14 2.42 104.49%
DY 0.00 0.00 0.00 0.02 0.00 2.08 0.00 -
P/NAPS 0.50 0.39 0.35 0.37 0.38 0.35 0.33 31.95%

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