[EPMB] YoY 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- 6.01%
YoY- -36.34%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 127,027 142,197 147,807 115,293 129,764 84,011 56,535 14.43%
PBT 7,402 7,646 10,489 1,853 3,080 3,233 754 46.27%
Tax -554 2,310 -3,480 0 0 -38 -383 6.33%
NP 6,848 9,956 7,009 1,853 3,080 3,195 371 62.49%
-
NP to SH 6,870 9,956 6,964 1,818 2,856 2,989 96 103.62%
-
Tax Rate 7.48% -30.21% 33.18% 0.00% 0.00% 1.18% 50.80% -
Total Cost 120,179 132,241 140,798 113,440 126,684 80,816 56,164 13.50%
-
Net Worth 312,141 269,775 235,449 225,165 212,539 258,066 194,400 8.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,592 1,605 - - - - - -
Div Payout % 23.18% 16.13% - - - - - -
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 312,141 269,775 235,449 225,165 212,539 258,066 194,400 8.20%
NOSH 159,255 160,580 165,809 166,788 166,046 163,333 120,000 4.82%
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 5.39% 7.00% 4.74% 1.61% 2.37% 3.80% 0.66% -
ROE 2.20% 3.69% 2.96% 0.81% 1.34% 1.16% 0.05% -
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 79.76 88.55 89.14 69.13 78.15 51.44 47.11 9.16%
EPS 4.31 6.20 4.20 1.09 1.72 1.83 0.08 94.22%
DPS 1.00 1.00 0.00 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 57.77 64.67 67.22 52.43 59.01 38.21 25.71 14.43%
EPS 3.12 4.53 3.17 0.83 1.30 1.36 0.04 106.56%
DPS 0.72 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4196 1.2269 1.0708 1.024 0.9666 1.1737 0.8841 8.20%
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 0.89 0.78 0.58 0.67 0.49 1.05 1.36 -6.81%
P/EPS 16.46 11.13 12.38 42.20 22.09 29.51 800.00 -47.62%
EY 6.08 8.99 8.08 2.37 4.53 3.39 0.13 89.70%
DY 1.41 1.45 0.00 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 0.88 0.86 0.56 0.65 0.40 0.97 1.32 -6.52%
P/EPS 16.23 12.26 11.90 41.28 18.02 27.32 775.00 -47.46%
EY 6.16 8.16 8.40 2.42 5.55 3.66 0.13 90.11%
DY 1.43 1.32 0.00 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