[EPMB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.3%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 389,358 408,239 455,347 337,268 361,087 202,169 175,443 14.19%
PBT 25,865 27,808 23,832 4,653 7,588 -3,261 5,082 31.12%
Tax -3,302 2,010 -6,706 1 -50 375 -450 39.35%
NP 22,563 29,818 17,126 4,654 7,538 -2,886 4,632 30.16%
-
NP to SH 22,670 29,818 16,787 4,560 6,966 -3,362 3,344 37.53%
-
Tax Rate 12.77% -7.23% 28.14% -0.02% 0.66% - 8.85% -
Total Cost 366,795 378,421 438,221 332,614 353,549 205,055 170,811 13.57%
-
Net Worth 312,312 269,613 235,548 224,671 212,297 268,280 255,532 3.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,593 3,209 1,658 - - - - -
Div Payout % 7.03% 10.76% 9.88% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 312,312 269,613 235,548 224,671 212,297 268,280 255,532 3.39%
NOSH 159,343 160,484 165,879 166,423 165,857 169,797 157,735 0.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.79% 7.30% 3.76% 1.38% 2.09% -1.43% 2.64% -
ROE 7.26% 11.06% 7.13% 2.03% 3.28% -1.25% 1.31% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 244.35 254.38 274.50 202.66 217.71 119.06 111.23 14.00%
EPS 14.23 18.58 10.12 2.74 4.20 -1.98 2.12 37.30%
DPS 1.00 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.68 1.42 1.35 1.28 1.58 1.62 3.22%
Adjusted Per Share Value based on latest NOSH - 166,788
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 177.07 185.66 207.09 153.38 164.22 91.94 79.79 14.19%
EPS 10.31 13.56 7.63 2.07 3.17 -1.53 1.52 37.54%
DPS 0.72 1.46 0.75 0.00 0.00 0.00 0.00 -
NAPS 1.4204 1.2262 1.0712 1.0218 0.9655 1.2201 1.1621 3.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.71 0.69 0.52 0.46 0.38 0.54 0.64 -
P/RPS 0.29 0.27 0.19 0.23 0.17 0.45 0.58 -10.90%
P/EPS 4.99 3.71 5.14 16.79 9.05 -27.27 30.19 -25.89%
EY 20.04 26.93 19.46 5.96 11.05 -3.67 3.31 34.96%
DY 1.41 2.90 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.37 0.34 0.30 0.34 0.40 -1.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 22/11/11 23/11/10 25/11/09 28/11/08 30/11/07 28/11/06 -
Price 0.70 0.76 0.50 0.45 0.31 0.50 0.62 -
P/RPS 0.29 0.30 0.18 0.22 0.14 0.42 0.56 -10.37%
P/EPS 4.92 4.09 4.94 16.42 7.38 -25.25 29.25 -25.68%
EY 20.32 24.45 20.24 6.09 13.55 -3.96 3.42 34.54%
DY 1.43 2.63 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.35 0.33 0.24 0.32 0.38 -0.89%

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