[EPMB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.17%
YoY- 258.28%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 501,988 587,519 607,129 615,080 600,912 468,046 449,690 7.61%
PBT 34,092 32,469 31,776 26,686 18,132 -75 6,204 211.72%
Tax 488 -6,363 -8,941 -6,452 -1,204 7,946 1 6121.83%
NP 34,580 26,106 22,834 20,234 16,928 7,871 6,205 214.66%
-
NP to SH 34,580 25,686 22,382 19,648 16,488 7,293 6,080 218.96%
-
Tax Rate -1.43% 19.60% 28.14% 24.18% 6.64% - -0.02% -
Total Cost 467,408 561,413 584,294 594,846 583,984 460,175 443,485 3.56%
-
Net Worth 244,651 247,272 235,548 229,005 226,045 220,667 224,671 5.84%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,637 2,211 33 - 1,659 - -
Div Payout % - 6.38% 9.88% 0.17% - 22.75% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 244,651 247,272 235,548 229,005 226,045 220,667 224,671 5.84%
NOSH 160,955 163,756 165,879 165,945 166,209 165,915 166,423 -2.20%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.89% 4.44% 3.76% 3.29% 2.82% 1.68% 1.38% -
ROE 14.13% 10.39% 9.50% 8.58% 7.29% 3.30% 2.71% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 311.88 358.78 366.01 370.65 361.54 282.10 270.21 10.04%
EPS 21.44 15.89 13.49 11.84 9.92 4.39 3.65 225.90%
DPS 0.00 1.00 1.33 0.02 0.00 1.00 0.00 -
NAPS 1.52 1.51 1.42 1.38 1.36 1.33 1.35 8.23%
Adjusted Per Share Value based on latest NOSH - 165,755
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 227.88 266.71 275.61 279.22 272.79 212.47 204.14 7.61%
EPS 15.70 11.66 10.16 8.92 7.48 3.31 2.76 218.99%
DPS 0.00 0.74 1.00 0.02 0.00 0.75 0.00 -
NAPS 1.1106 1.1225 1.0693 1.0396 1.0262 1.0017 1.0199 5.84%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.61 0.56 0.52 0.49 0.49 0.47 0.46 -
P/RPS 0.20 0.16 0.14 0.13 0.14 0.17 0.17 11.45%
P/EPS 2.84 3.57 3.85 4.14 4.94 10.69 12.59 -62.97%
EY 35.22 28.01 25.95 24.16 20.24 9.35 7.94 170.21%
DY 0.00 1.79 2.56 0.04 0.00 2.13 0.00 -
P/NAPS 0.40 0.37 0.37 0.36 0.36 0.35 0.34 11.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 25/11/09 -
Price 0.76 0.57 0.50 0.51 0.51 0.48 0.45 -
P/RPS 0.24 0.16 0.14 0.14 0.14 0.17 0.17 25.87%
P/EPS 3.54 3.63 3.71 4.31 5.14 10.92 12.32 -56.48%
EY 28.27 27.52 26.99 23.22 19.45 9.16 8.12 129.88%
DY 0.00 1.75 2.67 0.04 0.00 2.08 0.00 -
P/NAPS 0.50 0.38 0.35 0.37 0.38 0.36 0.33 31.95%

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