[EPMB] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 38.33%
YoY- 232.48%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 115,276 124,627 140,545 157,312 118,432 120,698 73,186 7.85%
PBT 6,151 7,948 11,689 8,810 1,679 2,862 3,432 10.20%
Tax -2,596 -926 -422 -2,925 0 -30 -3,396 -4.37%
NP 3,555 7,022 11,267 5,885 1,679 2,832 36 114.84%
-
NP to SH 3,574 7,062 11,267 5,702 1,715 2,602 -453 -
-
Tax Rate 42.20% 11.65% 3.61% 33.20% 0.00% 1.05% 98.95% -
Total Cost 111,721 117,605 129,278 151,427 116,753 117,866 73,150 7.30%
-
Net Worth 325,489 307,312 263,969 228,743 223,116 223,028 282,671 2.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 1,609 16 - - - -
Div Payout % - - 14.29% 0.29% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 325,489 307,312 263,969 228,743 223,116 223,028 282,671 2.37%
NOSH 159,553 159,229 160,957 165,755 166,504 177,006 181,200 -2.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.08% 5.63% 8.02% 3.74% 1.42% 2.35% 0.05% -
ROE 1.10% 2.30% 4.27% 2.49% 0.77% 1.17% -0.16% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 72.25 78.27 87.32 94.91 71.13 68.19 40.39 10.16%
EPS 2.24 4.43 7.00 3.44 1.03 1.47 -0.25 -
DPS 0.00 0.00 1.00 0.01 0.00 0.00 0.00 -
NAPS 2.04 1.93 1.64 1.38 1.34 1.26 1.56 4.56%
Adjusted Per Share Value based on latest NOSH - 165,755
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 52.43 56.68 63.92 71.54 53.86 54.89 33.28 7.86%
EPS 1.63 3.21 5.12 2.59 0.78 1.18 -0.21 -
DPS 0.00 0.00 0.73 0.01 0.00 0.00 0.00 -
NAPS 1.4803 1.3976 1.2005 1.0403 1.0147 1.0143 1.2856 2.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.80 0.80 0.93 0.49 0.25 0.42 0.54 -
P/RPS 1.11 1.02 1.07 0.52 0.35 0.62 1.34 -3.08%
P/EPS 35.71 18.04 13.29 14.24 24.27 28.57 -216.00 -
EY 2.80 5.54 7.53 7.02 4.12 3.50 -0.46 -
DY 0.00 0.00 1.08 0.02 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.57 0.36 0.19 0.33 0.35 1.81%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 19/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.745 0.79 0.75 0.51 0.31 0.39 0.57 -
P/RPS 1.03 1.01 0.86 0.54 0.44 0.57 1.41 -5.09%
P/EPS 33.26 17.81 10.71 14.83 30.10 26.53 -228.00 -
EY 3.01 5.61 9.33 6.75 3.32 3.77 -0.44 -
DY 0.00 0.00 1.33 0.02 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.46 0.37 0.23 0.31 0.37 0.00%

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