[EPMB] YoY TTM 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- -14.86%
YoY- -39.41%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 559,427 540,377 585,543 459,910 461,937 255,503 261,878 13.47%
PBT 28,085 35,664 25,604 5,718 11,237 1,427 15,174 10.79%
Tax 3,089 2,365 -5,715 518 -50 -4,376 -1,594 -
NP 31,174 38,029 19,889 6,236 11,187 -2,949 13,580 14.84%
-
NP to SH 31,281 37,317 19,293 5,949 9,818 -3,823 10,796 19.38%
-
Tax Rate -11.00% -6.63% 22.32% -9.06% 0.44% 306.66% 10.50% -
Total Cost 528,253 502,348 565,654 453,674 450,750 258,452 248,298 13.39%
-
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 3,215 3,317 - - - 1,835 -2.33%
Div Payout % 5.09% 8.62% 17.19% - - - 17.00% -
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 5.57% 7.04% 3.40% 1.36% 2.42% -1.15% 5.19% -
ROE 10.02% 13.83% 8.19% 2.64% 4.62% -1.48% 5.55% -
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 351.28 336.51 353.14 275.74 278.20 156.43 218.23 8.24%
EPS 19.64 23.24 11.64 3.57 5.91 -2.34 9.00 13.87%
DPS 1.00 2.00 2.00 0.00 0.00 0.00 1.53 -6.83%
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 253.96 245.31 265.81 208.78 209.70 115.99 118.88 13.47%
EPS 14.20 16.94 8.76 2.70 4.46 -1.74 4.90 19.38%
DPS 0.72 1.46 1.51 0.00 0.00 0.00 0.83 -2.33%
NAPS 1.417 1.2247 1.0689 1.0222 0.9648 1.1715 0.8825 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 0.20 0.21 0.15 0.17 0.14 0.35 0.29 -5.99%
P/EPS 3.61 2.97 4.47 12.90 6.43 -23.07 7.11 -10.67%
EY 27.66 33.68 22.38 7.75 15.56 -4.33 14.06 11.92%
DY 1.41 2.90 3.85 0.00 0.00 0.00 2.39 -8.41%
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 0.20 0.23 0.14 0.16 0.11 0.32 0.28 -5.44%
P/EPS 3.56 3.27 4.30 12.62 5.24 -21.36 6.89 -10.41%
EY 28.06 30.58 23.27 7.93 19.07 -4.68 14.51 11.60%
DY 1.43 2.63 4.00 0.00 0.00 0.00 2.47 -8.69%
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