[EPMB] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 115.74%
YoY- 104.87%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 597,822 579,970 608,488 516,327 439,460 411,452 392,400 32.36%
PBT 24,384 34,254 14,516 -1,729 -1,725 -2,244 1,900 447.30%
Tax -1,346 -514 -324 2,128 -809 -438 -356 142.50%
NP 23,037 33,740 14,192 399 -2,534 -2,682 1,544 505.06%
-
NP to SH 23,037 33,740 14,192 399 -2,534 -2,682 1,544 505.06%
-
Tax Rate 5.52% 1.50% 2.23% - - - 18.74% -
Total Cost 574,785 546,230 594,296 515,928 441,994 414,134 390,856 29.28%
-
Net Worth 301,568 301,130 286,916 283,316 280,977 260,779 262,754 9.61%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 301,568 301,130 286,916 283,316 280,977 260,779 262,754 9.61%
NOSH 220,282 220,282 220,282 220,282 218,782 197,560 197,560 7.52%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.85% 5.82% 2.33% 0.08% -0.58% -0.65% 0.39% -
ROE 7.64% 11.20% 4.95% 0.14% -0.90% -1.03% 0.59% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 271.59 269.64 290.55 253.32 215.84 208.27 198.62 23.17%
EPS 10.47 15.68 6.76 0.20 -1.24 -1.36 0.80 454.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.37 1.39 1.38 1.32 1.33 1.99%
Adjusted Per Share Value based on latest NOSH - 220,282
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 208.76 202.53 212.48 180.30 153.46 143.68 137.03 32.36%
EPS 8.04 11.78 4.96 0.14 -0.89 -0.94 0.54 504.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0531 1.0516 1.0019 0.9893 0.9812 0.9106 0.9175 9.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.845 0.755 0.89 0.995 1.13 1.03 1.18 -
P/RPS 0.31 0.28 0.31 0.39 0.52 0.49 0.59 -34.86%
P/EPS 8.07 4.81 13.13 508.29 -90.77 -75.87 150.98 -85.78%
EY 12.39 20.78 7.61 0.20 -1.10 -1.32 0.66 605.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.65 0.72 0.82 0.78 0.89 -21.39%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 25/08/23 30/05/23 28/02/23 29/11/22 26/08/22 31/05/22 -
Price 0.78 0.935 0.47 0.945 1.01 1.08 1.05 -
P/RPS 0.29 0.35 0.16 0.37 0.47 0.52 0.53 -33.07%
P/EPS 7.45 5.96 6.94 482.74 -81.13 -79.55 134.35 -85.43%
EY 13.42 16.78 14.42 0.21 -1.23 -1.26 0.74 589.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.34 0.68 0.73 0.82 0.79 -19.53%

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