[EPMB] QoQ 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- -11.64%
YoY- 42.96%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 124,627 137,704 170,069 142,197 140,545 125,497 132,138 -3.82%
PBT 7,948 10,517 2,218 7,646 11,689 8,523 7,806 1.21%
Tax -926 -1,823 6,392 2,310 -422 122 355 -
NP 7,022 8,694 8,610 9,956 11,267 8,645 8,161 -9.54%
-
NP to SH 7,062 8,739 8,610 9,956 11,267 8,645 7,449 -3.49%
-
Tax Rate 11.65% 17.33% -288.19% -30.21% 3.61% -1.43% -4.55% -
Total Cost 117,605 129,010 161,459 132,241 129,278 116,852 123,977 -3.45%
-
Net Worth 307,312 298,307 159,729 269,775 263,969 244,651 242,216 17.21%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 1,605 1,609 - - -
Div Payout % - - - 16.13% 14.29% - - -
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 307,312 298,307 159,729 269,775 263,969 244,651 242,216 17.21%
NOSH 159,229 159,522 159,729 160,580 160,957 160,955 165,902 -2.70%
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 5.63% 6.31% 5.06% 7.00% 8.02% 6.89% 6.18% -
ROE 2.30% 2.93% 5.39% 3.69% 4.27% 3.53% 3.08% -
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 78.27 86.32 106.47 88.55 87.32 77.97 79.65 -1.15%
EPS 4.43 5.48 5.37 6.20 7.00 5.36 4.49 -0.89%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 1.93 1.87 1.00 1.68 1.64 1.52 1.46 20.46%
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 56.68 62.63 77.34 64.67 63.92 57.07 60.09 -3.82%
EPS 3.21 3.97 3.92 4.53 5.12 3.93 3.39 -3.57%
DPS 0.00 0.00 0.00 0.73 0.73 0.00 0.00 -
NAPS 1.3976 1.3567 0.7264 1.2269 1.2005 1.1126 1.1016 17.21%
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 1.02 0.93 0.72 0.78 1.07 0.78 0.70 28.55%
P/EPS 18.04 14.60 14.28 11.13 13.29 11.36 12.47 27.94%
EY 5.54 6.85 7.00 8.99 7.53 8.81 8.02 -21.87%
DY 0.00 0.00 0.00 1.45 1.08 0.00 0.00 -
P/NAPS 0.41 0.43 0.77 0.41 0.57 0.40 0.38 5.20%
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 1.01 0.93 0.86 0.86 0.86 0.97 0.72 25.33%
P/EPS 17.81 14.60 17.07 12.26 10.71 14.15 12.69 25.37%
EY 5.61 6.85 5.86 8.16 9.33 7.07 7.88 -20.28%
DY 0.00 0.00 0.00 1.32 1.33 0.00 0.00 -
P/NAPS 0.41 0.43 0.92 0.45 0.46 0.50 0.39 3.39%

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