[EPMB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 43.81%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 587,485 585,543 553,029 514,149 467,464 459,910 474,381 15.27%
PBT 31,638 25,604 16,968 9,837 6,426 5,718 6,945 174.04%
Tax -6,351 -5,715 -2,235 690 991 518 518 -
NP 25,287 19,889 14,733 10,527 7,417 6,236 7,463 125.09%
-
NP to SH 24,237 19,293 14,147 10,160 7,065 5,949 6,987 128.63%
-
Tax Rate 20.07% 22.32% 13.17% -7.01% -15.42% -9.06% -7.46% -
Total Cost 562,198 565,654 538,296 503,622 460,047 453,674 466,918 13.14%
-
Net Worth 242,216 235,449 228,743 226,045 227,365 225,165 223,116 5.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 16 3,317 3,317 1,659 1,659 - - -
Div Payout % 0.07% 17.19% 23.45% 16.33% 23.49% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 242,216 235,449 228,743 226,045 227,365 225,165 223,116 5.61%
NOSH 165,902 165,809 165,755 166,209 165,960 166,788 166,504 -0.24%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.30% 3.40% 2.66% 2.05% 1.59% 1.36% 1.57% -
ROE 10.01% 8.19% 6.18% 4.49% 3.11% 2.64% 3.13% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 354.12 353.14 333.64 309.34 281.67 275.74 284.91 15.55%
EPS 14.61 11.64 8.53 6.11 4.26 3.57 4.20 129.05%
DPS 0.01 2.00 2.00 1.00 1.00 0.00 0.00 -
NAPS 1.46 1.42 1.38 1.36 1.37 1.35 1.34 5.86%
Adjusted Per Share Value based on latest NOSH - 166,209
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 205.15 204.47 193.12 179.54 163.24 160.60 165.65 15.27%
EPS 8.46 6.74 4.94 3.55 2.47 2.08 2.44 128.56%
DPS 0.01 1.16 1.16 0.58 0.58 0.00 0.00 -
NAPS 0.8458 0.8222 0.7988 0.7894 0.794 0.7863 0.7791 5.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.56 0.52 0.49 0.49 0.47 0.46 0.25 -
P/RPS 0.16 0.15 0.15 0.16 0.17 0.17 0.09 46.59%
P/EPS 3.83 4.47 5.74 8.02 11.04 12.90 5.96 -25.47%
EY 26.09 22.38 17.42 12.48 9.06 7.75 16.79 34.05%
DY 0.02 3.85 4.08 2.04 2.13 0.00 0.00 -
P/NAPS 0.38 0.37 0.36 0.36 0.34 0.34 0.19 58.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 25/11/09 28/08/09 -
Price 0.57 0.50 0.51 0.51 0.48 0.45 0.31 -
P/RPS 0.16 0.14 0.15 0.16 0.17 0.16 0.11 28.28%
P/EPS 3.90 4.30 5.98 8.34 11.28 12.62 7.39 -34.61%
EY 25.63 23.27 16.73 11.99 8.87 7.93 13.54 52.84%
DY 0.02 4.00 3.92 1.96 2.08 0.00 0.00 -
P/NAPS 0.39 0.35 0.37 0.38 0.35 0.33 0.23 42.06%

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