[EPMB] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 14.64%
YoY- -8.24%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 635,099 456,441 352,743 413,964 469,105 490,369 459,678 5.53%
PBT 17,853 1,910 -9,216 -20,363 -11,636 -4,733 -14,286 -
Tax 1,725 -1,071 -2,333 1,869 -5,450 -12,641 -7,022 -
NP 19,578 839 -11,549 -18,494 -17,086 -17,374 -21,308 -
-
NP to SH 19,578 839 -11,801 -18,494 -17,086 -17,374 -21,340 -
-
Tax Rate -9.66% 56.07% - - - - - -
Total Cost 615,521 455,602 364,292 432,458 486,191 507,743 480,986 4.19%
-
Net Worth 301,568 280,977 245,367 248,381 266,402 284,522 300,657 0.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 301,568 280,977 245,367 248,381 266,402 284,522 300,657 0.05%
NOSH 220,282 218,782 172,794 165,960 165,960 165,960 165,960 4.83%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.08% 0.18% -3.27% -4.47% -3.64% -3.54% -4.64% -
ROE 6.49% 0.30% -4.81% -7.45% -6.41% -6.11% -7.10% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 288.52 224.18 204.14 261.66 295.83 308.50 288.96 -0.02%
EPS 8.89 0.41 -6.83 -11.69 -10.77 -10.93 -13.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.42 1.57 1.68 1.79 1.89 -5.21%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 288.83 207.58 160.42 188.26 213.34 223.01 209.06 5.53%
EPS 8.90 0.38 -5.37 -8.41 -7.77 -7.90 -9.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3715 1.2778 1.1159 1.1296 1.2116 1.294 1.3673 0.05%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.845 1.13 0.46 0.265 0.37 0.45 0.54 -
P/RPS 0.29 0.50 0.23 0.10 0.13 0.15 0.19 7.29%
P/EPS 9.50 274.23 -6.74 -2.27 -3.43 -4.12 -4.03 -
EY 10.53 0.36 -14.85 -44.11 -29.12 -24.29 -24.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.32 0.17 0.22 0.25 0.29 13.49%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 29/11/21 25/11/20 28/11/19 23/11/18 24/11/17 -
Price 0.78 1.01 0.925 0.285 0.37 0.47 0.535 -
P/RPS 0.27 0.45 0.45 0.11 0.13 0.15 0.19 6.02%
P/EPS 8.77 245.10 -13.54 -2.44 -3.43 -4.30 -3.99 -
EY 11.40 0.41 -7.38 -41.02 -29.12 -23.26 -25.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.65 0.18 0.22 0.26 0.28 12.57%

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