[EPMB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 19.95%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 607,129 615,080 600,912 468,046 449,690 443,950 414,172 29.01%
PBT 31,776 26,686 18,132 -75 6,204 5,600 4,488 268.28%
Tax -8,941 -6,452 -1,204 7,946 1 2 0 -
NP 22,834 20,234 16,928 7,871 6,205 5,602 4,488 195.52%
-
NP to SH 22,382 19,648 16,488 7,293 6,080 5,484 4,108 209.31%
-
Tax Rate 28.14% 24.18% 6.64% - -0.02% -0.04% 0.00% -
Total Cost 584,294 594,846 583,984 460,175 443,485 438,348 409,684 26.67%
-
Net Worth 235,548 229,005 226,045 220,667 224,671 222,683 220,308 4.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,211 33 - 1,659 - - - -
Div Payout % 9.88% 0.17% - 22.75% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 235,548 229,005 226,045 220,667 224,671 222,683 220,308 4.55%
NOSH 165,879 165,945 166,209 165,915 166,423 166,181 165,645 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.76% 3.29% 2.82% 1.68% 1.38% 1.26% 1.08% -
ROE 9.50% 8.58% 7.29% 3.30% 2.71% 2.46% 1.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 366.01 370.65 361.54 282.10 270.21 267.15 250.04 28.89%
EPS 13.49 11.84 9.92 4.39 3.65 3.30 2.48 208.97%
DPS 1.33 0.02 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.42 1.38 1.36 1.33 1.35 1.34 1.33 4.45%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 275.61 279.22 272.79 212.47 204.14 201.54 188.02 29.01%
EPS 10.16 8.92 7.48 3.31 2.76 2.49 1.86 209.84%
DPS 1.00 0.02 0.00 0.75 0.00 0.00 0.00 -
NAPS 1.0693 1.0396 1.0262 1.0017 1.0199 1.0109 1.0001 4.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.52 0.49 0.49 0.47 0.46 0.25 0.14 -
P/RPS 0.14 0.13 0.14 0.17 0.17 0.09 0.06 75.83%
P/EPS 3.85 4.14 4.94 10.69 12.59 7.58 5.65 -22.54%
EY 25.95 24.16 20.24 9.35 7.94 13.20 17.71 28.97%
DY 2.56 0.04 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.36 0.35 0.34 0.19 0.11 124.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/08/10 30/04/10 25/02/10 25/11/09 28/08/09 28/05/09 -
Price 0.50 0.51 0.51 0.48 0.45 0.31 0.18 -
P/RPS 0.14 0.14 0.14 0.17 0.17 0.12 0.07 58.67%
P/EPS 3.71 4.31 5.14 10.92 12.32 9.39 7.26 -36.05%
EY 26.99 23.22 19.45 9.16 8.12 10.65 13.78 56.47%
DY 2.67 0.04 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.38 0.36 0.33 0.23 0.14 84.09%

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