[EPMB] QoQ 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- 22.13%
YoY- 283.06%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 140,545 125,497 132,138 147,807 157,312 150,228 130,196 5.24%
PBT 11,689 8,523 7,806 10,489 8,810 4,533 1,772 252.94%
Tax -422 122 355 -3,480 -2,925 -301 991 -
NP 11,267 8,645 8,161 7,009 5,885 4,232 2,763 155.89%
-
NP to SH 11,267 8,645 7,449 6,964 5,702 4,122 2,505 173.23%
-
Tax Rate 3.61% -1.43% -4.55% 33.18% 33.20% 6.64% -55.93% -
Total Cost 129,278 116,852 123,977 140,798 151,427 145,996 127,433 0.96%
-
Net Worth 263,969 244,651 242,216 235,449 228,743 226,045 227,365 10.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,609 - - - 16 - 1,659 -2.02%
Div Payout % 14.29% - - - 0.29% - 66.25% -
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 263,969 244,651 242,216 235,449 228,743 226,045 227,365 10.49%
NOSH 160,957 160,955 165,902 165,809 165,755 166,209 165,960 -2.02%
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 8.02% 6.89% 6.18% 4.74% 3.74% 2.82% 2.12% -
ROE 4.27% 3.53% 3.08% 2.96% 2.49% 1.82% 1.10% -
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 87.32 77.97 79.65 89.14 94.91 90.38 78.45 7.42%
EPS 7.00 5.36 4.49 4.20 3.44 2.48 1.51 178.80%
DPS 1.00 0.00 0.00 0.00 0.01 0.00 1.00 0.00%
NAPS 1.64 1.52 1.46 1.42 1.38 1.36 1.37 12.77%
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 63.80 56.97 59.99 67.10 71.41 68.20 59.10 5.24%
EPS 5.11 3.92 3.38 3.16 2.59 1.87 1.14 172.60%
DPS 0.73 0.00 0.00 0.00 0.01 0.00 0.75 -1.79%
NAPS 1.1983 1.1106 1.0996 1.0689 1.0384 1.0262 1.0322 10.48%
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 1.07 0.78 0.70 0.58 0.52 0.54 0.60 47.21%
P/EPS 13.29 11.36 12.47 12.38 14.24 19.76 31.14 -43.40%
EY 7.53 8.81 8.02 8.08 7.02 5.06 3.21 76.82%
DY 1.08 0.00 0.00 0.00 0.02 0.00 2.13 -36.49%
P/NAPS 0.57 0.40 0.38 0.37 0.36 0.36 0.34 41.25%
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 0.86 0.97 0.72 0.56 0.54 0.56 0.61 25.81%
P/EPS 10.71 14.15 12.69 11.90 14.83 20.56 31.80 -51.68%
EY 9.33 7.07 7.88 8.40 6.75 4.86 3.14 107.09%
DY 1.33 0.00 0.00 0.00 0.02 0.00 2.08 -25.83%
P/NAPS 0.46 0.50 0.39 0.35 0.37 0.38 0.35 20.04%

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