[EPMB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 33.5%
YoY- -33.27%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 524,662 532,084 615,080 443,950 462,644 236,316 239,728 13.93%
PBT 36,930 40,322 26,686 5,600 9,016 -3,122 8,654 27.33%
Tax -5,498 -600 -6,452 2 -100 -9,040 -132 86.07%
NP 31,432 39,722 20,234 5,602 8,916 -12,162 8,522 24.27%
-
NP to SH 31,602 39,722 19,648 5,484 8,218 -12,702 6,496 30.13%
-
Tax Rate 14.89% 1.49% 24.18% -0.04% 1.11% - 1.53% -
Total Cost 493,230 492,362 594,846 438,348 453,728 248,478 231,206 13.44%
-
Net Worth 307,625 263,741 229,005 222,683 231,131 258,683 265,599 2.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 3,216 33 - - - - -
Div Payout % - 8.10% 0.17% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 307,625 263,741 229,005 222,683 231,131 258,683 265,599 2.47%
NOSH 159,391 160,817 165,945 166,181 183,437 165,822 160,000 -0.06%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.99% 7.47% 3.29% 1.26% 1.93% -5.15% 3.55% -
ROE 10.27% 15.06% 8.58% 2.46% 3.56% -4.91% 2.45% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 329.17 330.86 370.65 267.15 252.21 142.51 149.83 14.00%
EPS 19.84 24.70 11.84 3.30 4.48 -7.66 4.06 30.23%
DPS 0.00 2.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.64 1.38 1.34 1.26 1.56 1.66 2.54%
Adjusted Per Share Value based on latest NOSH - 166,504
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 238.61 241.98 279.73 201.90 210.40 107.47 109.02 13.93%
EPS 14.37 18.07 8.94 2.49 3.74 -5.78 2.95 30.16%
DPS 0.00 1.46 0.02 0.00 0.00 0.00 0.00 -
NAPS 1.399 1.1995 1.0415 1.0127 1.0512 1.1765 1.2079 2.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.80 0.93 0.49 0.25 0.42 0.54 0.68 -
P/RPS 0.24 0.28 0.13 0.09 0.17 0.38 0.45 -9.93%
P/EPS 4.03 3.77 4.14 7.58 9.38 -7.05 16.75 -21.11%
EY 24.78 26.56 24.16 13.20 10.67 -14.19 5.97 26.74%
DY 0.00 2.15 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.57 0.36 0.19 0.33 0.35 0.41 0.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 19/08/11 30/08/10 28/08/09 29/08/08 30/08/07 29/08/06 -
Price 0.79 0.75 0.51 0.31 0.39 0.57 0.67 -
P/RPS 0.24 0.23 0.14 0.12 0.15 0.40 0.45 -9.93%
P/EPS 3.98 3.04 4.31 9.39 8.71 -7.44 16.50 -21.08%
EY 25.10 32.93 23.22 10.65 11.49 -13.44 6.06 26.69%
DY 0.00 2.67 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.37 0.23 0.31 0.37 0.40 0.41%

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