[EPMB] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 30.33%
YoY- 97.6%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 144,231 115,276 124,627 140,545 157,312 118,432 120,698 3.01%
PBT 7,333 6,151 7,948 11,689 8,810 1,679 2,862 16.96%
Tax -2,234 -2,596 -926 -422 -2,925 0 -30 105.04%
NP 5,099 3,555 7,022 11,267 5,885 1,679 2,832 10.29%
-
NP to SH 5,117 3,574 7,062 11,267 5,702 1,715 2,602 11.92%
-
Tax Rate 30.47% 42.20% 11.65% 3.61% 33.20% 0.00% 1.05% -
Total Cost 139,132 111,721 117,605 129,278 151,427 116,753 117,866 2.80%
-
Net Worth 331,568 325,489 307,312 263,969 228,743 223,116 223,028 6.82%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - 1,609 16 - - -
Div Payout % - - - 14.29% 0.29% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 331,568 325,489 307,312 263,969 228,743 223,116 223,028 6.82%
NOSH 159,408 159,553 159,229 160,957 165,755 166,504 177,006 -1.72%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.54% 3.08% 5.63% 8.02% 3.74% 1.42% 2.35% -
ROE 1.54% 1.10% 2.30% 4.27% 2.49% 0.77% 1.17% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 90.48 72.25 78.27 87.32 94.91 71.13 68.19 4.82%
EPS 3.21 2.24 4.43 7.00 3.44 1.03 1.47 13.89%
DPS 0.00 0.00 0.00 1.00 0.01 0.00 0.00 -
NAPS 2.08 2.04 1.93 1.64 1.38 1.34 1.26 8.70%
Adjusted Per Share Value based on latest NOSH - 160,957
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.59 52.43 56.68 63.92 71.54 53.86 54.89 3.01%
EPS 2.33 1.63 3.21 5.12 2.59 0.78 1.18 12.00%
DPS 0.00 0.00 0.00 0.73 0.01 0.00 0.00 -
NAPS 1.5079 1.4803 1.3976 1.2005 1.0403 1.0147 1.0143 6.82%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.755 0.80 0.80 0.93 0.49 0.25 0.42 -
P/RPS 0.83 1.11 1.02 1.07 0.52 0.35 0.62 4.97%
P/EPS 23.52 35.71 18.04 13.29 14.24 24.27 28.57 -3.18%
EY 4.25 2.80 5.54 7.53 7.02 4.12 3.50 3.28%
DY 0.00 0.00 0.00 1.08 0.02 0.00 0.00 -
P/NAPS 0.36 0.39 0.41 0.57 0.36 0.19 0.33 1.46%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 30/08/13 28/08/12 19/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.765 0.745 0.79 0.75 0.51 0.31 0.39 -
P/RPS 0.85 1.03 1.01 0.86 0.54 0.44 0.57 6.88%
P/EPS 23.83 33.26 17.81 10.71 14.83 30.10 26.53 -1.77%
EY 4.20 3.01 5.61 9.33 6.75 3.32 3.77 1.81%
DY 0.00 0.00 0.00 1.33 0.02 0.00 0.00 -
P/NAPS 0.37 0.37 0.41 0.46 0.37 0.23 0.31 2.99%

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