[EPMB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 18.76%
YoY- -15.44%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 522,552 578,308 587,485 467,464 483,729 303,019 229,732 14.66%
PBT 33,840 30,076 31,638 6,426 8,652 3,753 6,405 31.93%
Tax -4,278 8,402 -6,351 991 468 -2,990 -1,835 15.13%
NP 29,562 38,478 25,287 7,417 9,120 763 4,570 36.46%
-
NP to SH 29,569 38,478 24,237 7,065 8,355 -510 2,884 47.33%
-
Tax Rate 12.64% -27.94% 20.07% -15.42% -5.41% 79.67% 28.65% -
Total Cost 492,990 539,830 562,198 460,047 474,609 302,256 225,162 13.93%
-
Net Worth 317,129 159,729 242,216 227,365 213,310 270,011 300,571 0.89%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 3,186 3,215 16 1,659 - - - -
Div Payout % 10.78% 8.36% 0.07% 23.49% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 317,129 159,729 242,216 227,365 213,310 270,011 300,571 0.89%
NOSH 159,361 159,729 165,902 165,960 165,357 168,757 184,400 -2.40%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.66% 6.65% 4.30% 1.59% 1.89% 0.25% 1.99% -
ROE 9.32% 24.09% 10.01% 3.11% 3.92% -0.19% 0.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 327.90 362.06 354.12 281.67 292.54 179.56 124.58 17.48%
EPS 18.55 24.09 14.61 4.26 5.05 -0.30 1.56 51.02%
DPS 2.00 2.00 0.01 1.00 0.00 0.00 0.00 -
NAPS 1.99 1.00 1.46 1.37 1.29 1.60 1.63 3.37%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 237.65 263.01 267.18 212.60 219.99 137.81 104.48 14.66%
EPS 13.45 17.50 11.02 3.21 3.80 -0.23 1.31 47.37%
DPS 1.45 1.46 0.01 0.75 0.00 0.00 0.00 -
NAPS 1.4423 0.7264 1.1016 1.034 0.9701 1.228 1.367 0.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.77 0.56 0.47 0.18 0.50 0.62 -
P/RPS 0.21 0.21 0.16 0.17 0.06 0.28 0.50 -13.45%
P/EPS 3.77 3.20 3.83 11.04 3.56 -165.45 39.64 -32.41%
EY 26.51 31.29 26.09 9.06 28.07 -0.60 2.52 47.97%
DY 2.86 2.60 0.02 2.13 0.00 0.00 0.00 -
P/NAPS 0.35 0.77 0.38 0.34 0.14 0.31 0.38 -1.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 18/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.705 0.92 0.57 0.48 0.15 0.49 0.60 -
P/RPS 0.22 0.25 0.16 0.17 0.05 0.27 0.48 -12.18%
P/EPS 3.80 3.82 3.90 11.28 2.97 -162.14 38.36 -31.95%
EY 26.32 26.18 25.63 8.87 33.68 -0.62 2.61 46.93%
DY 2.84 2.17 0.02 2.08 0.00 0.00 0.00 -
P/NAPS 0.35 0.92 0.39 0.35 0.12 0.31 0.37 -0.92%

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