[EPMB] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 14.76%
YoY- 252.2%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 452,312 522,552 578,309 587,519 468,046 483,733 303,019 6.89%
PBT 20,591 33,838 30,177 32,469 -75 4,256 388 93.73%
Tax -4,264 -4,277 8,403 -6,363 7,946 4,069 375 -
NP 16,327 29,561 38,580 26,106 7,871 8,325 763 66.54%
-
NP to SH 16,412 29,568 38,580 25,686 7,293 7,559 -510 -
-
Tax Rate 20.71% 12.64% -27.85% 19.60% - -95.61% -96.65% -
Total Cost 435,985 492,991 539,729 561,413 460,175 475,408 302,256 6.28%
-
Net Worth 326,566 317,063 290,810 247,272 220,667 220,891 407,999 -3.63%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 6,372 6,373 6,391 1,637 1,659 - - -
Div Payout % 38.83% 21.55% 16.57% 6.38% 22.75% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 326,566 317,063 290,810 247,272 220,667 220,891 407,999 -3.63%
NOSH 159,300 159,328 159,785 163,756 165,915 166,083 254,999 -7.53%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.61% 5.66% 6.67% 4.44% 1.68% 1.72% 0.25% -
ROE 5.03% 9.33% 13.27% 10.39% 3.30% 3.42% -0.13% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 283.94 327.97 361.93 358.78 282.10 291.26 118.83 15.60%
EPS 10.30 18.55 24.06 15.89 4.39 4.09 -0.20 -
DPS 4.00 4.00 4.00 1.00 1.00 0.00 0.00 -
NAPS 2.05 1.99 1.82 1.51 1.33 1.33 1.60 4.21%
Adjusted Per Share Value based on latest NOSH - 165,902
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 205.33 237.22 262.53 266.71 212.47 219.60 137.56 6.89%
EPS 7.45 13.42 17.51 11.66 3.31 3.43 -0.23 -
DPS 2.89 2.89 2.90 0.74 0.75 0.00 0.00 -
NAPS 1.4825 1.4393 1.3202 1.1225 1.0017 1.0028 1.8522 -3.63%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.715 0.70 0.77 0.56 0.47 0.18 0.50 -
P/RPS 0.25 0.21 0.21 0.16 0.17 0.06 0.42 -8.27%
P/EPS 6.94 3.77 3.19 3.57 10.69 3.95 -250.00 -
EY 14.41 26.51 31.36 28.01 9.35 25.29 -0.40 -
DY 5.59 5.71 5.19 1.79 2.13 0.00 0.00 -
P/NAPS 0.35 0.35 0.42 0.37 0.35 0.14 0.31 2.04%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 26/02/13 29/02/12 18/02/11 25/02/10 27/02/09 28/02/08 -
Price 0.71 0.705 0.92 0.57 0.48 0.15 0.49 -
P/RPS 0.25 0.21 0.25 0.16 0.17 0.05 0.41 -7.90%
P/EPS 6.89 3.80 3.81 3.63 10.92 3.30 -245.00 -
EY 14.51 26.32 26.24 27.52 9.16 30.34 -0.41 -
DY 5.63 5.67 4.35 1.75 2.08 0.00 0.00 -
P/NAPS 0.35 0.35 0.51 0.38 0.36 0.11 0.31 2.04%

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