[EPMB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 33.5%
YoY- -33.27%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 600,912 468,046 449,690 443,950 414,172 483,733 481,449 15.93%
PBT 18,132 -75 6,204 5,600 4,488 4,256 10,117 47.59%
Tax -1,204 7,946 1 2 0 4,069 -66 594.20%
NP 16,928 7,871 6,205 5,602 4,488 8,325 10,050 41.61%
-
NP to SH 16,488 7,293 6,080 5,484 4,108 7,559 9,288 46.66%
-
Tax Rate 6.64% - -0.02% -0.04% 0.00% -95.61% 0.65% -
Total Cost 583,984 460,175 443,485 438,348 409,684 475,408 471,398 15.36%
-
Net Worth 226,045 220,667 224,671 222,683 220,308 220,891 212,297 4.27%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 1,659 - - - - - -
Div Payout % - 22.75% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 226,045 220,667 224,671 222,683 220,308 220,891 212,297 4.27%
NOSH 166,209 165,915 166,423 166,181 165,645 166,083 165,857 0.14%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.82% 1.68% 1.38% 1.26% 1.08% 1.72% 2.09% -
ROE 7.29% 3.30% 2.71% 2.46% 1.86% 3.42% 4.38% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 361.54 282.10 270.21 267.15 250.04 291.26 290.28 15.77%
EPS 9.92 4.39 3.65 3.30 2.48 4.09 5.60 46.45%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.35 1.34 1.33 1.33 1.28 4.12%
Adjusted Per Share Value based on latest NOSH - 166,504
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 272.79 212.47 204.14 201.54 188.02 219.60 218.56 15.93%
EPS 7.48 3.31 2.76 2.49 1.86 3.43 4.22 46.51%
DPS 0.00 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0262 1.0017 1.0199 1.0109 1.0001 1.0028 0.9637 4.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.49 0.47 0.46 0.25 0.14 0.18 0.38 -
P/RPS 0.14 0.17 0.17 0.09 0.06 0.06 0.13 5.06%
P/EPS 4.94 10.69 12.59 7.58 5.65 3.95 6.79 -19.12%
EY 20.24 9.35 7.94 13.20 17.71 25.29 14.74 23.56%
DY 0.00 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.34 0.19 0.11 0.14 0.30 12.93%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 30/04/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.51 0.48 0.45 0.31 0.18 0.15 0.31 -
P/RPS 0.14 0.17 0.17 0.12 0.07 0.05 0.11 17.45%
P/EPS 5.14 10.92 12.32 9.39 7.26 3.30 5.54 -4.87%
EY 19.45 9.16 8.12 10.65 13.78 30.34 18.06 5.07%
DY 0.00 2.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.33 0.23 0.14 0.11 0.24 35.88%

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