[EPMB] YoY Annualized Quarter 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- 126.08%
YoY- 301.36%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 441,604 550,816 501,988 600,912 414,172 442,500 179,888 16.13%
PBT 30,128 42,068 34,092 18,132 4,488 6,584 -26,244 -
Tax -7,768 -7,292 488 -1,204 0 -80 1,776 -
NP 22,360 34,776 34,580 16,928 4,488 6,504 -24,468 -
-
NP to SH 22,428 34,956 34,580 16,488 4,108 6,032 -23,592 -
-
Tax Rate 25.78% 17.33% -1.43% 6.64% 0.00% 1.22% - -
Total Cost 419,244 516,040 467,408 583,984 409,684 435,996 204,356 12.71%
-
Net Worth 321,765 298,307 244,651 226,045 220,308 303,484 258,655 3.70%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 321,765 298,307 244,651 226,045 220,308 303,484 258,655 3.70%
NOSH 159,289 159,522 160,955 166,209 165,645 188,499 164,748 -0.55%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.06% 6.31% 6.89% 2.82% 1.08% 1.47% -13.60% -
ROE 6.97% 11.72% 14.13% 7.29% 1.86% 1.99% -9.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 277.23 345.29 311.88 361.54 250.04 234.75 109.19 16.78%
EPS 14.08 21.92 21.44 9.92 2.48 3.20 -14.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.87 1.52 1.36 1.33 1.61 1.57 4.28%
Adjusted Per Share Value based on latest NOSH - 166,209
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 200.84 250.50 228.30 273.29 188.36 201.24 81.81 16.13%
EPS 10.20 15.90 15.73 7.50 1.87 2.74 -10.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4633 1.3567 1.1126 1.028 1.0019 1.3802 1.1763 3.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.695 0.80 0.61 0.49 0.14 0.45 0.52 -
P/RPS 0.25 0.23 0.20 0.14 0.06 0.19 0.48 -10.29%
P/EPS 4.94 3.65 2.84 4.94 5.65 14.06 -3.63 -
EY 20.26 27.39 35.22 20.24 17.71 7.11 -27.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.40 0.36 0.11 0.28 0.33 0.49%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 27/04/12 28/04/11 30/04/10 28/05/09 09/05/08 31/05/07 -
Price 0.70 0.80 0.76 0.51 0.18 0.45 0.49 -
P/RPS 0.25 0.23 0.24 0.14 0.07 0.19 0.45 -9.32%
P/EPS 4.97 3.65 3.54 5.14 7.26 14.06 -3.42 -
EY 20.11 27.39 28.27 19.45 13.78 7.11 -29.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.50 0.38 0.14 0.28 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