[EPMB] QoQ TTM 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- -4.93%
YoY- 4564.91%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 649,013 667,614 660,644 648,003 635,099 600,586 570,349 8.96%
PBT 19,565 22,143 33,366 29,443 17,853 16,520 1,425 470.65%
Tax -7,854 -11,680 -12,257 -9,222 1,725 2,090 2,136 -
NP 11,711 10,463 21,109 20,221 19,578 18,610 3,561 120.66%
-
NP to SH 10,691 9,208 19,637 18,613 19,578 18,610 3,561 107.69%
-
Tax Rate 40.14% 52.75% 36.73% 31.32% -9.66% -12.65% -149.89% -
Total Cost 637,302 657,151 639,535 627,782 615,521 581,976 566,788 8.10%
-
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 1.80% 1.57% 3.20% 3.12% 3.08% 3.10% 0.62% -
ROE 3.39% 2.94% 6.32% 6.17% 6.49% 6.18% 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 294.63 303.07 299.91 294.17 288.52 279.22 272.34 5.36%
EPS 4.85 4.18 8.91 8.45 8.89 8.65 1.70 100.77%
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 226.64 233.13 230.70 226.28 221.78 209.73 199.17 8.96%
EPS 3.73 3.22 6.86 6.50 6.84 6.50 1.24 107.96%
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 0.22 0.25 0.21 0.26 0.29 0.27 0.33 -23.62%
P/EPS 13.39 18.30 7.18 8.94 9.50 8.73 52.34 -59.60%
EY 7.47 5.46 13.93 11.19 10.53 11.46 1.91 147.61%
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 0.21 0.21 0.23 0.23 0.27 0.33 0.17 15.08%
P/EPS 12.98 15.31 7.74 7.99 8.77 10.81 27.64 -39.49%
EY 7.70 6.53 12.92 12.52 11.40 9.25 3.62 65.16%
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