[EPMB] QoQ Cumulative 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- 59.93%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 455,347 307,540 150,228 468,046 337,268 221,975 103,543 168.17%
PBT 23,832 13,343 4,533 -75 4,653 2,800 1,122 665.54%
Tax -6,706 -3,226 -301 7,946 1 1 0 -
NP 17,126 10,117 4,232 7,871 4,654 2,801 1,122 514.31%
-
NP to SH 16,787 9,824 4,122 7,293 4,560 2,742 1,027 542.97%
-
Tax Rate 28.14% 24.18% 6.64% - -0.02% -0.04% 0.00% -
Total Cost 438,221 297,423 145,996 460,175 332,614 219,174 102,421 163.32%
-
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 1,658 16 - 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 7.13% 4.29% 1.82% 3.30% 2.03% 1.23% 0.47% -
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 274.50 185.33 90.38 282.10 202.66 133.57 62.51 167.91%
EPS 10.12 5.92 2.48 4.39 2.74 1.65 0.62 542.37%
DPS 1.00 0.01 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 206.71 139.61 68.20 212.47 153.11 100.77 47.00 168.19%
EPS 7.62 4.46 1.87 3.31 2.07 1.24 0.47 539.49%
DPS 0.75 0.01 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 0.19 0.26 0.54 0.17 0.23 0.19 0.22 -9.30%
P/EPS 5.14 8.28 19.76 10.69 16.79 15.15 22.58 -62.68%
EY 19.46 12.08 5.06 9.35 5.96 6.60 4.43 167.97%
DY 1.92 0.02 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 0.18 0.28 0.56 0.17 0.22 0.23 0.29 -27.21%
P/EPS 4.94 8.61 20.56 10.92 16.42 18.79 29.03 -69.25%
EY 20.24 11.61 4.86 9.16 6.09 5.32 3.44 225.56%
DY 2.00 0.02 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