[EPMB] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 25.33%
YoY- -45.85%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 449,377 309,596 164,763 648,003 448,367 289,985 152,122 105.47%
PBT 8,410 9,827 7,552 29,443 18,288 17,127 3,629 74.85%
Tax 358 -2,715 -3,116 -9,222 -1,010 -257 -81 -
NP 8,768 7,112 4,436 20,221 17,278 16,870 3,548 82.48%
-
NP to SH 9,356 7,465 4,572 18,613 17,278 16,870 3,548 90.53%
-
Tax Rate -4.26% 27.63% 41.26% 31.32% 5.52% 1.50% 2.23% -
Total Cost 440,609 302,484 160,327 627,782 431,089 273,115 148,574 106.00%
-
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 2.97% 2.39% 1.47% 6.17% 5.73% 5.60% 1.24% -
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 204.00 140.54 74.80 294.17 203.69 134.82 72.64 98.67%
EPS 4.25 3.39 2.08 8.45 7.85 7.84 1.69 84.61%
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 156.92 108.11 57.54 226.28 156.57 101.26 53.12 105.47%
EPS 3.27 2.61 1.60 6.50 6.03 5.89 1.24 90.53%
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 0.32 0.54 0.86 0.26 0.41 0.56 1.23 -59.14%
P/EPS 15.30 22.57 30.84 8.94 10.77 9.63 52.53 -55.96%
EY 6.53 4.43 3.24 11.19 9.29 10.39 1.90 127.22%
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 0.31 0.46 0.92 0.23 0.38 0.69 0.65 -38.87%
P/EPS 14.83 18.89 33.24 7.99 9.94 11.92 27.74 -34.05%
EY 6.74 5.30 3.01 12.52 10.06 8.39 3.60 51.73%
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