[EPMB] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -1.75%
YoY- 28.86%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 599,169 619,192 659,052 648,003 597,822 579,970 608,488 -1.02%
PBT 11,213 19,654 30,208 29,443 24,384 34,254 14,516 -15.77%
Tax 477 -5,430 -12,464 -9,222 -1,346 -514 -324 -
NP 11,690 14,224 17,744 20,221 23,037 33,740 14,192 -12.09%
-
NP to SH 12,474 14,930 18,288 18,613 23,037 33,740 14,192 -8.22%
-
Tax Rate -4.25% 27.63% 41.26% 31.32% 5.52% 1.50% 2.23% -
Total Cost 587,478 604,968 641,308 627,782 574,785 546,230 594,296 -0.76%
-
Net Worth 315,004 312,801 310,598 301,787 301,568 301,130 286,916 6.40%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 315,004 312,801 310,598 301,787 301,568 301,130 286,916 6.40%
NOSH 220,282 220,282 220,282 220,282 220,282 220,282 220,282 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 1.95% 2.30% 2.69% 3.12% 3.85% 5.82% 2.33% -
ROE 3.96% 4.77% 5.89% 6.17% 7.64% 11.20% 4.95% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 272.00 281.09 299.18 294.17 271.59 269.64 290.55 -4.29%
EPS 5.67 6.78 8.32 8.45 10.47 15.68 6.76 -11.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.41 1.37 1.37 1.40 1.37 2.89%
Adjusted Per Share Value based on latest NOSH - 220,282
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 209.23 216.22 230.14 226.28 208.76 202.53 212.48 -1.01%
EPS 4.36 5.21 6.39 6.50 8.04 11.78 4.96 -8.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.0923 1.0846 1.0538 1.0531 1.0516 1.0019 6.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.65 0.765 0.64 0.755 0.845 0.755 0.89 -
P/RPS 0.24 0.27 0.21 0.26 0.31 0.28 0.31 -15.64%
P/EPS 11.48 11.29 7.71 8.94 8.07 4.81 13.13 -8.54%
EY 8.71 8.86 12.97 11.19 12.39 20.78 7.61 9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.45 0.55 0.62 0.54 0.65 -21.68%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 29/08/24 29/05/24 28/02/24 29/11/23 25/08/23 30/05/23 -
Price 0.63 0.64 0.69 0.675 0.78 0.935 0.47 -
P/RPS 0.23 0.23 0.23 0.23 0.29 0.35 0.16 27.28%
P/EPS 11.12 9.44 8.31 7.99 7.45 5.96 6.94 36.81%
EY 8.99 10.59 12.03 12.52 13.42 16.78 14.42 -26.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.49 0.49 0.57 0.67 0.34 18.69%

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