[EPMB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 13.92%
YoY- 268.14%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 532,084 501,988 587,519 607,129 615,080 600,912 468,046 8.95%
PBT 40,322 34,092 32,469 31,776 26,686 18,132 -75 -
Tax -600 488 -6,363 -8,941 -6,452 -1,204 7,946 -
NP 39,722 34,580 26,106 22,834 20,234 16,928 7,871 195.09%
-
NP to SH 39,722 34,580 25,686 22,382 19,648 16,488 7,293 210.52%
-
Tax Rate 1.49% -1.43% 19.60% 28.14% 24.18% 6.64% - -
Total Cost 492,362 467,408 561,413 584,294 594,846 583,984 460,175 4.62%
-
Net Worth 263,741 244,651 247,272 235,548 229,005 226,045 220,667 12.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,216 - 1,637 2,211 33 - 1,659 55.65%
Div Payout % 8.10% - 6.38% 9.88% 0.17% - 22.75% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 263,741 244,651 247,272 235,548 229,005 226,045 220,667 12.65%
NOSH 160,817 160,955 163,756 165,879 165,945 166,209 165,915 -2.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.47% 6.89% 4.44% 3.76% 3.29% 2.82% 1.68% -
ROE 15.06% 14.13% 10.39% 9.50% 8.58% 7.29% 3.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 330.86 311.88 358.78 366.01 370.65 361.54 282.10 11.24%
EPS 24.70 21.44 15.89 13.49 11.84 9.92 4.39 217.34%
DPS 2.00 0.00 1.00 1.33 0.02 0.00 1.00 58.94%
NAPS 1.64 1.52 1.51 1.42 1.38 1.36 1.33 15.03%
Adjusted Per Share Value based on latest NOSH - 165,809
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 241.55 227.88 266.71 275.61 279.22 272.79 212.47 8.95%
EPS 18.03 15.70 11.66 10.16 8.92 7.48 3.31 210.54%
DPS 1.46 0.00 0.74 1.00 0.02 0.00 0.75 56.09%
NAPS 1.1973 1.1106 1.1225 1.0693 1.0396 1.0262 1.0017 12.66%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.93 0.61 0.56 0.52 0.49 0.49 0.47 -
P/RPS 0.28 0.20 0.16 0.14 0.13 0.14 0.17 39.59%
P/EPS 3.77 2.84 3.57 3.85 4.14 4.94 10.69 -50.17%
EY 26.56 35.22 28.01 25.95 24.16 20.24 9.35 100.95%
DY 2.15 0.00 1.79 2.56 0.04 0.00 2.13 0.62%
P/NAPS 0.57 0.40 0.37 0.37 0.36 0.36 0.35 38.54%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 28/04/11 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 -
Price 0.75 0.76 0.57 0.50 0.51 0.51 0.48 -
P/RPS 0.23 0.24 0.16 0.14 0.14 0.14 0.17 22.39%
P/EPS 3.04 3.54 3.63 3.71 4.31 5.14 10.92 -57.46%
EY 32.93 28.27 27.52 26.99 23.22 19.45 9.16 135.22%
DY 2.67 0.00 1.75 2.67 0.04 0.00 2.08 18.16%
P/NAPS 0.46 0.50 0.38 0.35 0.37 0.38 0.36 17.80%

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