[EPMB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 59.93%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 522,552 578,309 587,519 468,046 483,733 303,019 228,777 14.74%
PBT 33,838 30,177 32,469 -75 4,256 388 6,399 31.95%
Tax -4,277 8,403 -6,363 7,946 4,069 375 -1,836 15.12%
NP 29,561 38,580 26,106 7,871 8,325 763 4,563 36.49%
-
NP to SH 29,568 38,580 25,686 7,293 7,559 -510 2,877 47.39%
-
Tax Rate 12.64% -27.85% 19.60% - -95.61% -96.65% 28.69% -
Total Cost 492,991 539,729 561,413 460,175 475,408 302,256 224,214 14.01%
-
Net Worth 317,063 290,810 247,272 220,667 220,891 407,999 252,124 3.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,373 6,391 1,637 1,659 - - - -
Div Payout % 21.55% 16.57% 6.38% 22.75% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 317,063 290,810 247,272 220,667 220,891 407,999 252,124 3.88%
NOSH 159,328 159,785 163,756 165,915 166,083 254,999 154,677 0.49%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.66% 6.67% 4.44% 1.68% 1.72% 0.25% 1.99% -
ROE 9.33% 13.27% 10.39% 3.30% 3.42% -0.13% 1.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 327.97 361.93 358.78 282.10 291.26 118.83 147.91 14.17%
EPS 18.55 24.06 15.89 4.39 4.09 -0.20 1.86 46.66%
DPS 4.00 4.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.99 1.82 1.51 1.33 1.33 1.60 1.63 3.37%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 237.22 262.53 266.71 212.47 219.60 137.56 103.86 14.74%
EPS 13.42 17.51 11.66 3.31 3.43 -0.23 1.31 47.31%
DPS 2.89 2.90 0.74 0.75 0.00 0.00 0.00 -
NAPS 1.4393 1.3202 1.1225 1.0017 1.0028 1.8522 1.1445 3.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.77 0.56 0.47 0.18 0.50 0.62 -
P/RPS 0.21 0.21 0.16 0.17 0.06 0.42 0.42 -10.90%
P/EPS 3.77 3.19 3.57 10.69 3.95 -250.00 33.33 -30.43%
EY 26.51 31.36 28.01 9.35 25.29 -0.40 3.00 43.73%
DY 5.71 5.19 1.79 2.13 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.37 0.35 0.14 0.31 0.38 -1.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 18/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.705 0.92 0.57 0.48 0.15 0.49 0.60 -
P/RPS 0.21 0.25 0.16 0.17 0.05 0.41 0.41 -10.54%
P/EPS 3.80 3.81 3.63 10.92 3.30 -245.00 32.26 -29.96%
EY 26.32 26.24 27.52 9.16 30.34 -0.41 3.10 42.78%
DY 5.67 4.35 1.75 2.08 0.00 0.00 0.00 -
P/NAPS 0.35 0.51 0.38 0.36 0.11 0.31 0.37 -0.92%

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