[EPMB] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -31.72%
YoY- 1008.89%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 619,192 659,052 648,003 597,822 579,970 608,488 516,327 12.88%
PBT 19,654 30,208 29,443 24,384 34,254 14,516 -1,729 -
Tax -5,430 -12,464 -9,222 -1,346 -514 -324 2,128 -
NP 14,224 17,744 20,221 23,037 33,740 14,192 399 985.53%
-
NP to SH 14,930 18,288 18,613 23,037 33,740 14,192 399 1021.20%
-
Tax Rate 27.63% 41.26% 31.32% 5.52% 1.50% 2.23% - -
Total Cost 604,968 641,308 627,782 574,785 546,230 594,296 515,928 11.20%
-
Net Worth 312,801 310,598 301,787 301,568 301,130 286,916 283,316 6.82%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 312,801 310,598 301,787 301,568 301,130 286,916 283,316 6.82%
NOSH 220,282 220,282 220,282 220,282 220,282 220,282 220,282 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.30% 2.69% 3.12% 3.85% 5.82% 2.33% 0.08% -
ROE 4.77% 5.89% 6.17% 7.64% 11.20% 4.95% 0.14% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 281.09 299.18 294.17 271.59 269.64 290.55 253.32 7.18%
EPS 6.78 8.32 8.45 10.47 15.68 6.76 0.20 949.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.37 1.37 1.40 1.37 1.39 1.43%
Adjusted Per Share Value based on latest NOSH - 220,282
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 281.09 299.18 294.17 271.39 263.28 276.23 234.39 12.88%
EPS 6.78 8.32 8.45 10.46 15.32 6.44 0.18 1026.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.37 1.369 1.367 1.3025 1.2861 6.83%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.765 0.64 0.755 0.845 0.755 0.89 0.995 -
P/RPS 0.27 0.21 0.26 0.31 0.28 0.31 0.39 -21.75%
P/EPS 11.29 7.71 8.94 8.07 4.81 13.13 508.29 -92.11%
EY 8.86 12.97 11.19 12.39 20.78 7.61 0.20 1154.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.55 0.62 0.54 0.65 0.72 -17.46%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 29/05/24 28/02/24 29/11/23 25/08/23 30/05/23 28/02/23 -
Price 0.64 0.69 0.675 0.78 0.935 0.47 0.945 -
P/RPS 0.23 0.23 0.23 0.29 0.35 0.16 0.37 -27.18%
P/EPS 9.44 8.31 7.99 7.45 5.96 6.94 482.74 -92.75%
EY 10.59 12.03 12.52 13.42 16.78 14.42 0.21 1268.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.49 0.57 0.67 0.34 0.68 -24.07%

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