[EPMB] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -419.98%
YoY- 72.98%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 309,596 289,985 205,726 176,829 147,570 220,576 222,694 5.63%
PBT 9,827 17,127 -1,122 -2,364 -13,249 -4,383 -296 -
Tax -2,715 -257 -219 -1,431 -798 -3,272 -3,088 -2.12%
NP 7,112 16,870 -1,341 -3,795 -14,047 -7,655 -3,384 -
-
NP to SH 7,465 16,870 -1,341 -3,795 -14,047 -7,655 -3,384 -
-
Tax Rate 27.63% 1.50% - - - - - -
Total Cost 302,484 273,115 207,067 180,624 161,617 228,231 226,078 4.96%
-
Net Worth 312,801 301,130 260,779 249,107 248,574 269,739 287,750 1.39%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 312,801 301,130 260,779 249,107 248,574 269,739 287,750 1.39%
NOSH 220,282 220,282 197,560 165,960 165,960 165,960 165,960 4.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.30% 5.82% -0.65% -2.15% -9.52% -3.47% -1.52% -
ROE 2.39% 5.60% -0.51% -1.52% -5.65% -2.84% -1.18% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 140.54 134.82 104.13 107.19 93.21 139.02 140.08 0.05%
EPS 3.39 7.84 -0.68 -2.30 -8.87 -4.82 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.32 1.51 1.57 1.70 1.81 -3.96%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 140.54 131.64 93.39 80.27 66.99 100.13 101.09 5.63%
EPS 3.39 7.66 -0.61 -1.72 -6.38 -3.48 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.367 1.1838 1.1309 1.1284 1.2245 1.3063 1.39%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.765 0.755 1.03 0.50 0.27 0.35 0.46 -
P/RPS 0.54 0.56 0.99 0.47 0.29 0.25 0.33 8.54%
P/EPS 22.57 9.63 -151.74 -21.74 -3.04 -7.25 -21.61 -
EY 4.43 10.39 -0.66 -4.60 -32.86 -13.78 -4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.78 0.33 0.17 0.21 0.25 13.68%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 25/08/23 26/08/22 30/08/21 25/08/20 29/08/19 27/08/18 -
Price 0.64 0.935 1.08 0.49 0.31 0.35 0.465 -
P/RPS 0.46 0.69 1.04 0.46 0.33 0.25 0.33 5.68%
P/EPS 18.89 11.92 -159.11 -21.30 -3.49 -7.25 -21.85 -
EY 5.30 8.39 -0.63 -4.69 -28.62 -13.78 -4.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 0.82 0.32 0.20 0.21 0.26 9.56%

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