[EPMB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -45.65%
YoY- -31.9%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 550,816 501,988 600,912 414,172 442,500 179,888 256,232 13.59%
PBT 42,068 34,092 18,132 4,488 6,584 -26,244 15,512 18.07%
Tax -7,292 488 -1,204 0 -80 1,776 -2,664 18.25%
NP 34,776 34,580 16,928 4,488 6,504 -24,468 12,848 18.03%
-
NP to SH 34,956 34,580 16,488 4,108 6,032 -23,592 12,848 18.13%
-
Tax Rate 17.33% -1.43% 6.64% 0.00% 1.22% - 17.17% -
Total Cost 516,040 467,408 583,984 409,684 435,996 204,356 243,384 13.33%
-
Net Worth 298,307 244,651 226,045 220,308 303,484 258,655 272,533 1.51%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 298,307 244,651 226,045 220,308 303,484 258,655 272,533 1.51%
NOSH 159,522 160,955 166,209 165,645 188,499 164,748 162,222 -0.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.31% 6.89% 2.82% 1.08% 1.47% -13.60% 5.01% -
ROE 11.72% 14.13% 7.29% 1.86% 1.99% -9.12% 4.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 345.29 311.88 361.54 250.04 234.75 109.19 157.95 13.90%
EPS 21.92 21.44 9.92 2.48 3.20 -14.32 7.92 18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.52 1.36 1.33 1.61 1.57 1.68 1.80%
Adjusted Per Share Value based on latest NOSH - 165,645
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 250.05 227.88 272.79 188.02 200.88 81.66 116.32 13.59%
EPS 15.87 15.70 7.48 1.86 2.74 -10.71 5.83 18.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3542 1.1106 1.0262 1.0001 1.3777 1.1742 1.2372 1.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.80 0.61 0.49 0.14 0.45 0.52 0.72 -
P/RPS 0.23 0.20 0.14 0.06 0.19 0.48 0.46 -10.90%
P/EPS 3.65 2.84 4.94 5.65 14.06 -3.63 9.09 -14.09%
EY 27.39 35.22 20.24 17.71 7.11 -27.54 11.00 16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.36 0.11 0.28 0.33 0.43 0.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 27/04/12 28/04/11 30/04/10 28/05/09 09/05/08 31/05/07 22/06/06 -
Price 0.80 0.76 0.51 0.18 0.45 0.49 0.69 -
P/RPS 0.23 0.24 0.14 0.07 0.19 0.45 0.44 -10.23%
P/EPS 3.65 3.54 5.14 7.26 14.06 -3.42 8.71 -13.48%
EY 27.39 28.27 19.45 13.78 7.11 -29.22 11.48 15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.38 0.14 0.28 0.31 0.41 0.79%

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