[EPMB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 66.99%
YoY- -34.09%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 124,627 140,545 157,312 118,432 120,698 73,186 55,805 14.31%
PBT 7,948 11,689 8,810 1,679 2,862 3,432 449 61.36%
Tax -926 -422 -2,925 0 -30 -3,396 34 -
NP 7,022 11,267 5,885 1,679 2,832 36 483 56.16%
-
NP to SH 7,062 11,267 5,702 1,715 2,602 -453 36 140.85%
-
Tax Rate 11.65% 3.61% 33.20% 0.00% 1.05% 98.95% -7.57% -
Total Cost 117,605 129,278 151,427 116,753 117,866 73,150 55,322 13.38%
-
Net Worth 307,312 263,969 228,743 223,116 223,028 282,671 119,519 17.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 1,609 16 - - - - -
Div Payout % - 14.29% 0.29% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 307,312 263,969 228,743 223,116 223,028 282,671 119,519 17.02%
NOSH 159,229 160,957 165,755 166,504 177,006 181,200 71,999 14.12%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.63% 8.02% 3.74% 1.42% 2.35% 0.05% 0.87% -
ROE 2.30% 4.27% 2.49% 0.77% 1.17% -0.16% 0.03% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 78.27 87.32 94.91 71.13 68.19 40.39 77.51 0.16%
EPS 4.43 7.00 3.44 1.03 1.47 -0.25 0.05 110.99%
DPS 0.00 1.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.64 1.38 1.34 1.26 1.56 1.66 2.54%
Adjusted Per Share Value based on latest NOSH - 166,504
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 56.68 63.92 71.54 53.86 54.89 33.28 25.38 14.31%
EPS 3.21 5.12 2.59 0.78 1.18 -0.21 0.02 132.93%
DPS 0.00 0.73 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.3976 1.2005 1.0403 1.0147 1.0143 1.2856 0.5436 17.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.80 0.93 0.49 0.25 0.42 0.54 0.68 -
P/RPS 1.02 1.07 0.52 0.35 0.62 1.34 0.88 2.48%
P/EPS 18.04 13.29 14.24 24.27 28.57 -216.00 1,360.00 -51.31%
EY 5.54 7.53 7.02 4.12 3.50 -0.46 0.07 107.06%
DY 0.00 1.08 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.57 0.36 0.19 0.33 0.35 0.41 0.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 19/08/11 30/08/10 28/08/09 29/08/08 30/08/07 29/08/06 -
Price 0.79 0.75 0.51 0.31 0.39 0.57 0.67 -
P/RPS 1.01 0.86 0.54 0.44 0.57 1.41 0.86 2.71%
P/EPS 17.81 10.71 14.83 30.10 26.53 -228.00 1,340.00 -51.29%
EY 5.61 9.33 6.75 3.32 3.77 -0.44 0.07 107.50%
DY 0.00 1.33 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.37 0.23 0.31 0.37 0.40 0.41%

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