[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

EPMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	587,485	585,543	553,029	514,149	467,464	459,910	474,381	15.27%
YoY %	0.33%	5.88%	7.56%	9.99%	1.64%	-3.05%	-	-
Horiz. %	123.84%	123.43%	116.58%	108.38%	98.54%	96.95%	100.00%	-
PBT	31,638	25,604	16,968	9,837	6,426	5,718	6,945	174.04%
YoY %	23.57%	50.90%	72.49%	53.08%	12.38%	-17.67%	-	-
Horiz. %	455.55%	368.67%	244.32%	141.64%	92.53%	82.33%	100.00%	-
Tax	-6,351	-5,715	-2,235	690	991	518	518	-
YoY %	-11.13%	-155.70%	-423.91%	-30.37%	91.31%	0.00%	-	-
Horiz. %	-1,226.06%	-1,103.28%	-431.47%	133.20%	191.31%	100.00%	100.00%	-
NP	25,287	19,889	14,733	10,527	7,417	6,236	7,463	125.09%
YoY %	27.14%	35.00%	39.95%	41.93%	18.94%	-16.44%	-	-
Horiz. %	338.83%	266.50%	197.41%	141.06%	99.38%	83.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,237	19,293	14,147	10,160	7,065	5,949	6,987	128.63%
YoY %	25.63%	36.38%	39.24%	43.81%	18.76%	-14.86%	-	-
Horiz. %	346.89%	276.13%	202.48%	145.41%	101.12%	85.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.07%	22.32%	13.17%	-7.01%	-15.42%	-9.06%	-7.46%	-
YoY %	-10.08%	69.48%	287.87%	54.54%	-70.20%	-21.45%	-	-
Horiz. %	-269.03%	-299.20%	-176.54%	93.97%	206.70%	121.45%	100.00%	-
Total Cost	562,198	565,654	538,296	503,622	460,047	453,674	466,918	13.14%
YoY %	-0.61%	5.08%	6.88%	9.47%	1.40%	-2.84%	-	-
Horiz. %	120.41%	121.15%	115.29%	107.86%	98.53%	97.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	242,216	235,449	228,743	226,045	227,365	225,165	223,116	5.61%
YoY %	2.87%	2.93%	1.19%	-0.58%	0.98%	0.92%	-	-
Horiz. %	108.56%	105.53%	102.52%	101.31%	101.90%	100.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	16	3,317	3,317	1,659	1,659	-	-	-
YoY %	-99.52%	0.00%	99.94%	0.00%	0.00%	-	-	-
Horiz. %	0.96%	199.94%	199.94%	100.00%	100.00%	-	-	-
Div Payout %	0.07%	17.19%	23.45%	16.33%	23.49%	-	-	-
YoY %	-99.59%	-26.70%	43.60%	-30.48%	0.00%	-	-	-
Horiz. %	0.30%	73.18%	99.83%	69.52%	100.00%	-	-	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	242,216	235,449	228,743	226,045	227,365	225,165	223,116	5.61%
YoY %	2.87%	2.93%	1.19%	-0.58%	0.98%	0.92%	-	-
Horiz. %	108.56%	105.53%	102.52%	101.31%	101.90%	100.92%	100.00%	-
NOSH	165,902	165,809	165,755	166,209	165,960	166,788	166,504	-0.24%
YoY %	0.06%	0.03%	-0.27%	0.15%	-0.50%	0.17%	-	-
Horiz. %	99.64%	99.58%	99.55%	99.82%	99.67%	100.17%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	4.30%	3.40%	2.66%	2.05%	1.59%	1.36%	1.57%	-
YoY %	26.47%	27.82%	29.76%	28.93%	16.91%	-13.38%	-	-
Horiz. %	273.89%	216.56%	169.43%	130.57%	101.27%	86.62%	100.00%	-
ROE	10.01%	8.19%	6.18%	4.49%	3.11%	2.64%	3.13%	-
YoY %	22.22%	32.52%	37.64%	44.37%	17.80%	-15.65%	-	-
Horiz. %	319.81%	261.66%	197.44%	143.45%	99.36%	84.35%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	354.12	353.14	333.64	309.34	281.67	275.74	284.91	15.55%
YoY %	0.28%	5.84%	7.86%	9.82%	2.15%	-3.22%	-	-
Horiz. %	124.29%	123.95%	117.10%	108.57%	98.86%	96.78%	100.00%	-
EPS	14.61	11.64	8.53	6.11	4.26	3.57	4.20	129.05%
YoY %	25.52%	36.46%	39.61%	43.43%	19.33%	-15.00%	-	-
Horiz. %	347.86%	277.14%	203.10%	145.48%	101.43%	85.00%	100.00%	-
DPS	0.01	2.00	2.00	1.00	1.00	0.00	0.00	-
YoY %	-99.50%	0.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.00%	200.00%	200.00%	100.00%	100.00%	-	-	-
NAPS	1.46	1.42	1.38	1.36	1.37	1.35	1.34	5.86%
YoY %	2.82%	2.90%	1.47%	-0.73%	1.48%	0.75%	-	-
Horiz. %	108.96%	105.97%	102.99%	101.49%	102.24%	100.75%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 166,209
RPS	267.18	266.30	251.51	233.83	212.60	209.16	215.74	15.27%
YoY %	0.33%	5.88%	7.56%	9.99%	1.64%	-3.05%	-	-
Horiz. %	123.84%	123.44%	116.58%	108.39%	98.54%	96.95%	100.00%	-
EPS	11.02	8.77	6.43	4.62	3.21	2.71	3.18	128.48%
YoY %	25.66%	36.39%	39.18%	43.93%	18.45%	-14.78%	-	-
Horiz. %	346.54%	275.79%	202.20%	145.28%	100.94%	85.22%	100.00%	-
DPS	0.01	1.51	1.51	0.75	0.75	0.00	0.00	-
YoY %	-99.34%	0.00%	101.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	1.33%	201.33%	201.33%	100.00%	100.00%	-	-	-
NAPS	1.1016	1.0708	1.0403	1.028	1.034	1.024	1.0147	5.61%
YoY %	2.88%	2.93%	1.20%	-0.58%	0.98%	0.92%	-	-
Horiz. %	108.56%	105.53%	102.52%	101.31%	101.90%	100.92%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	6.67%	0.00%	-6.25%	-5.88%	0.00%	88.89%	-	-
Horiz. %	177.78%	166.67%	166.67%	177.78%	188.89%	188.89%	100.00%	-
P/EPS	3.83	4.47	5.74	8.02	11.04	12.90	5.96	-25.47%
YoY %	-14.32%	-22.13%	-28.43%	-27.36%	-14.42%	116.44%	-	-
Horiz. %	64.26%	75.00%	96.31%	134.56%	185.23%	216.44%	100.00%	-
EY	26.09	22.38	17.42	12.48	9.06	7.75	16.79	34.05%
YoY %	16.58%	28.47%	39.58%	37.75%	16.90%	-53.84%	-	-
Horiz. %	155.39%	133.29%	103.75%	74.33%	53.96%	46.16%	100.00%	-
DY	0.02	3.85	4.08	2.04	2.13	0.00	0.00	-
YoY %	-99.48%	-5.64%	100.00%	-4.23%	0.00%	0.00%	-	-
Horiz. %	0.94%	180.75%	191.55%	95.77%	100.00%	-	-	-
P/NAPS	0.38	0.37	0.36	0.36	0.34	0.34	0.19	58.53%
YoY %	2.70%	2.78%	0.00%	5.88%	0.00%	78.95%	-	-
Horiz. %	200.00%	194.74%	189.47%	189.47%	178.95%	178.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	14.29%	-6.67%	-6.25%	-5.88%	6.25%	45.45%	-	-
Horiz. %	145.45%	127.27%	136.36%	145.45%	154.55%	145.45%	100.00%	-
P/EPS	3.90	4.30	5.98	8.34	11.28	12.62	7.39	-34.61%
YoY %	-9.30%	-28.09%	-28.30%	-26.06%	-10.62%	70.77%	-	-
Horiz. %	52.77%	58.19%	80.92%	112.86%	152.64%	170.77%	100.00%	-
EY	25.63	23.27	16.73	11.99	8.87	7.93	13.54	52.84%
YoY %	10.14%	39.09%	39.53%	35.17%	11.85%	-41.43%	-	-
Horiz. %	189.29%	171.86%	123.56%	88.55%	65.51%	58.57%	100.00%	-
DY	0.02	4.00	3.92	1.96	2.08	0.00	0.00	-
YoY %	-99.50%	2.04%	100.00%	-5.77%	0.00%	0.00%	-	-
Horiz. %	0.96%	192.31%	188.46%	94.23%	100.00%	-	-	-
P/NAPS	0.39	0.35	0.37	0.38	0.35	0.33	0.23	42.06%
YoY %	11.43%	-5.41%	-2.63%	8.57%	6.06%	43.48%	-	-
Horiz. %	169.57%	152.17%	160.87%	165.22%	152.17%	143.48%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos