[EPMB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 131.3%
YoY- 121.86%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 659,052 608,488 392,400 429,132 383,700 447,876 484,560 5.25%
PBT 30,208 14,516 1,900 8,312 -16,624 5,652 7,608 25.81%
Tax -12,464 -324 -356 -3,568 -5,076 -5,244 -6,332 11.93%
NP 17,744 14,192 1,544 4,744 -21,700 408 1,276 55.00%
-
NP to SH 18,288 14,192 1,544 4,744 -21,700 408 1,276 55.79%
-
Tax Rate 41.26% 2.23% 18.74% 42.93% - 92.78% 83.23% -
Total Cost 641,308 594,296 390,856 424,388 405,400 447,468 483,284 4.82%
-
Net Worth 310,598 286,916 262,754 248,341 256,604 277,943 291,012 1.09%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 310,598 286,916 262,754 248,341 256,604 277,943 291,012 1.09%
NOSH 220,282 220,282 197,560 165,960 165,960 165,960 165,960 4.82%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.69% 2.33% 0.39% 1.11% -5.66% 0.09% 0.26% -
ROE 5.89% 4.95% 0.59% 1.91% -8.46% 0.15% 0.44% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 299.18 290.55 198.62 271.30 242.24 281.99 304.71 -0.30%
EPS 8.32 6.76 0.80 3.00 -13.68 0.24 0.80 47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.33 1.57 1.62 1.75 1.83 -4.24%
Adjusted Per Share Value based on latest NOSH - 165,960
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 299.73 276.73 178.46 195.16 174.50 203.69 220.37 5.25%
EPS 8.32 6.45 0.70 2.16 -9.87 0.19 0.58 55.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4126 1.3049 1.195 1.1294 1.167 1.264 1.3235 1.09%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.64 0.89 1.18 0.375 0.225 0.35 0.43 -
P/RPS 0.21 0.31 0.59 0.14 0.09 0.12 0.14 6.98%
P/EPS 7.71 13.13 150.98 12.50 -1.64 136.25 53.59 -27.59%
EY 12.97 7.61 0.66 8.00 -60.89 0.73 1.87 38.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.65 0.89 0.24 0.14 0.20 0.23 11.82%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 31/05/22 28/05/21 25/06/20 31/05/19 25/05/18 -
Price 0.69 0.47 1.05 0.435 0.325 0.325 0.46 -
P/RPS 0.23 0.16 0.53 0.16 0.13 0.12 0.15 7.37%
P/EPS 8.31 6.94 134.35 14.50 -2.37 126.52 57.33 -27.50%
EY 12.03 14.42 0.74 6.89 -42.15 0.79 1.74 37.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.79 0.28 0.20 0.19 0.25 11.85%

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