[EPMB] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 227.21%
YoY- -41.96%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 139,781 144,833 164,763 199,636 158,382 137,863 152,122 -5.46%
PBT -1,417 2,275 7,552 11,155 1,161 13,498 3,629 -
Tax 3,073 401 -3,116 -8,212 -753 -176 -81 -
NP 1,656 2,676 4,436 2,943 408 13,322 3,548 -39.74%
-
NP to SH 1,891 2,893 4,572 1,335 408 13,322 3,548 -34.18%
-
Tax Rate - -17.63% 41.26% 73.62% 64.86% 1.30% 2.23% -
Total Cost 138,125 142,157 160,327 196,693 157,974 124,541 148,574 -4.73%
-
Net Worth 315,004 312,801 310,598 301,787 301,568 301,130 286,916 6.40%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 315,004 312,801 310,598 301,787 301,568 301,130 286,916 6.40%
NOSH 220,282 220,282 220,282 220,282 220,282 220,282 220,282 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.18% 1.85% 2.69% 1.47% 0.26% 9.66% 2.33% -
ROE 0.60% 0.92% 1.47% 0.44% 0.14% 4.42% 1.24% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 63.46 65.75 74.80 90.63 71.95 64.09 72.64 -8.59%
EPS 0.86 1.31 2.08 0.61 0.19 6.19 1.69 -36.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.41 1.37 1.37 1.40 1.37 2.89%
Adjusted Per Share Value based on latest NOSH - 220,282
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 48.81 50.58 57.54 69.71 55.31 48.14 53.12 -5.47%
EPS 0.66 1.01 1.60 0.47 0.14 4.65 1.24 -34.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.0923 1.0846 1.0538 1.0531 1.0516 1.0019 6.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.65 0.765 0.64 0.755 0.845 0.755 0.89 -
P/RPS 1.02 1.16 0.86 0.83 1.17 1.18 1.23 -11.70%
P/EPS 75.72 58.25 30.84 124.58 455.89 12.19 52.53 27.52%
EY 1.32 1.72 3.24 0.80 0.22 8.20 1.90 -21.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.45 0.55 0.62 0.54 0.65 -21.68%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 29/08/24 29/05/24 28/02/24 29/11/23 25/08/23 30/05/23 -
Price 0.63 0.64 0.69 0.675 0.78 0.935 0.47 -
P/RPS 0.99 0.97 0.92 0.74 1.08 1.46 0.65 32.27%
P/EPS 73.39 48.73 33.24 111.38 420.82 15.10 27.74 90.94%
EY 1.36 2.05 3.01 0.90 0.24 6.62 3.60 -47.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.49 0.49 0.57 0.67 0.34 18.69%

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