[EPMB] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.76%
YoY- 14.18%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 590,515 562,754 514,149 476,647 368,672 210,646 290,488 12.53%
PBT 32,070 35,628 9,837 8,128 11,960 -4,035 23,976 4.96%
Tax 6,457 -5,928 690 488 -3,454 -1,291 -1,483 -
NP 38,527 29,700 10,527 8,616 8,506 -5,326 22,493 9.37%
-
NP to SH 38,572 28,760 10,160 7,874 6,896 -6,227 18,165 13.35%
-
Tax Rate -20.13% 16.64% -7.01% -6.00% 28.88% - 6.19% -
Total Cost 551,988 533,054 503,622 468,031 360,166 215,972 267,995 12.78%
-
Net Worth 298,307 244,651 226,045 220,308 303,484 258,655 272,533 1.51%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,215 1,657 1,659 - - - 5,500 -8.55%
Div Payout % 8.34% 5.76% 16.33% - - - 30.28% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 298,307 244,651 226,045 220,308 303,484 258,655 272,533 1.51%
NOSH 159,522 160,955 166,209 165,645 188,499 164,748 162,222 -0.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.52% 5.28% 2.05% 1.81% 2.31% -2.53% 7.74% -
ROE 12.93% 11.76% 4.49% 3.57% 2.27% -2.41% 6.67% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 370.18 349.63 309.34 287.75 195.58 127.86 179.07 12.85%
EPS 24.18 17.87 6.11 4.75 3.66 -3.78 11.20 13.67%
DPS 2.00 1.03 1.00 0.00 0.00 0.00 3.39 -8.41%
NAPS 1.87 1.52 1.36 1.33 1.61 1.57 1.68 1.80%
Adjusted Per Share Value based on latest NOSH - 165,645
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 268.07 255.47 233.40 216.38 167.36 95.63 131.87 12.53%
EPS 17.51 13.06 4.61 3.57 3.13 -2.83 8.25 13.35%
DPS 1.46 0.75 0.75 0.00 0.00 0.00 2.50 -8.56%
NAPS 1.3542 1.1106 1.0262 1.0001 1.3777 1.1742 1.2372 1.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.80 0.61 0.49 0.14 0.45 0.52 0.72 -
P/RPS 0.22 0.17 0.16 0.05 0.23 0.41 0.40 -9.47%
P/EPS 3.31 3.41 8.02 2.95 12.30 -13.76 6.43 -10.46%
EY 30.22 29.29 12.48 33.95 8.13 -7.27 15.55 11.69%
DY 2.50 1.69 2.04 0.00 0.00 0.00 4.71 -10.00%
P/NAPS 0.43 0.40 0.36 0.11 0.28 0.33 0.43 0.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 27/04/12 28/04/11 30/04/10 28/05/09 09/05/08 31/05/07 22/06/06 -
Price 0.80 0.76 0.51 0.18 0.45 0.49 0.69 -
P/RPS 0.22 0.22 0.16 0.06 0.23 0.38 0.39 -9.09%
P/EPS 3.31 4.25 8.34 3.79 12.30 -12.96 6.16 -9.82%
EY 30.22 23.51 11.99 26.41 8.13 -7.71 16.23 10.90%
DY 2.50 1.36 1.96 0.00 0.00 0.00 4.91 -10.63%
P/NAPS 0.43 0.50 0.38 0.14 0.28 0.31 0.41 0.79%

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