[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.3%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 307,540 150,228 468,046 337,268 221,975 103,543 483,733 -26.12%
PBT 13,343 4,533 -75 4,653 2,800 1,122 4,256 114.65%
Tax -3,226 -301 7,946 1 1 0 4,069 -
NP 10,117 4,232 7,871 4,654 2,801 1,122 8,325 13.92%
-
NP to SH 9,824 4,122 7,293 4,560 2,742 1,027 7,559 19.14%
-
Tax Rate 24.18% 6.64% - -0.02% -0.04% 0.00% -95.61% -
Total Cost 297,423 145,996 460,175 332,614 219,174 102,421 475,408 -26.91%
-
Net Worth 229,005 226,045 220,667 224,671 222,683 220,308 220,891 2.44%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 16 - 1,659 - - - - -
Div Payout % 0.17% - 22.75% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 229,005 226,045 220,667 224,671 222,683 220,308 220,891 2.44%
NOSH 165,945 166,209 165,915 166,423 166,181 165,645 166,083 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.29% 2.82% 1.68% 1.38% 1.26% 1.08% 1.72% -
ROE 4.29% 1.82% 3.30% 2.03% 1.23% 0.47% 3.42% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 185.33 90.38 282.10 202.66 133.57 62.51 291.26 -26.08%
EPS 5.92 2.48 4.39 2.74 1.65 0.62 4.09 28.04%
DPS 0.01 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.33 1.35 1.34 1.33 1.33 2.49%
Adjusted Per Share Value based on latest NOSH - 166,788
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 139.61 68.20 212.47 153.11 100.77 47.00 219.60 -26.12%
EPS 4.46 1.87 3.31 2.07 1.24 0.47 3.43 19.18%
DPS 0.01 0.00 0.75 0.00 0.00 0.00 0.00 -
NAPS 1.0396 1.0262 1.0017 1.0199 1.0109 1.0001 1.0028 2.43%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.49 0.49 0.47 0.46 0.25 0.14 0.18 -
P/RPS 0.26 0.54 0.17 0.23 0.19 0.22 0.06 166.51%
P/EPS 8.28 19.76 10.69 16.79 15.15 22.58 3.95 64.01%
EY 12.08 5.06 9.35 5.96 6.60 4.43 25.29 -38.97%
DY 0.02 0.00 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.35 0.34 0.19 0.11 0.14 88.01%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 30/04/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.51 0.51 0.48 0.45 0.31 0.18 0.15 -
P/RPS 0.28 0.56 0.17 0.22 0.23 0.29 0.05 216.34%
P/EPS 8.61 20.56 10.92 16.42 18.79 29.03 3.30 89.85%
EY 11.61 4.86 9.16 6.09 5.32 3.44 30.34 -47.38%
DY 0.02 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.36 0.33 0.23 0.14 0.11 124.99%

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