[EPMB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 53.01%
YoY- 252.2%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 408,239 266,042 125,497 587,519 455,347 307,540 150,228 94.61%
PBT 27,808 20,161 8,523 32,469 23,832 13,343 4,533 234.74%
Tax 2,010 -300 122 -6,363 -6,706 -3,226 -301 -
NP 29,818 19,861 8,645 26,106 17,126 10,117 4,232 267.09%
-
NP to SH 29,818 19,861 8,645 25,686 16,787 9,824 4,122 273.58%
-
Tax Rate -7.23% 1.49% -1.43% 19.60% 28.14% 24.18% 6.64% -
Total Cost 378,421 246,181 116,852 561,413 438,221 297,423 145,996 88.58%
-
Net Worth 269,613 263,741 244,651 247,272 235,548 229,005 226,045 12.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,209 1,608 - 1,637 1,658 16 - -
Div Payout % 10.76% 8.10% - 6.38% 9.88% 0.17% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 269,613 263,741 244,651 247,272 235,548 229,005 226,045 12.45%
NOSH 160,484 160,817 160,955 163,756 165,879 165,945 166,209 -2.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.30% 7.47% 6.89% 4.44% 3.76% 3.29% 2.82% -
ROE 11.06% 7.53% 3.53% 10.39% 7.13% 4.29% 1.82% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 254.38 165.43 77.97 358.78 274.50 185.33 90.38 99.22%
EPS 18.58 12.35 5.36 15.89 10.12 5.92 2.48 282.41%
DPS 2.00 1.00 0.00 1.00 1.00 0.01 0.00 -
NAPS 1.68 1.64 1.52 1.51 1.42 1.38 1.36 15.11%
Adjusted Per Share Value based on latest NOSH - 165,902
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 185.32 120.77 56.97 266.71 206.71 139.61 68.20 94.60%
EPS 13.54 9.02 3.92 11.66 7.62 4.46 1.87 273.81%
DPS 1.46 0.73 0.00 0.74 0.75 0.01 0.00 -
NAPS 1.2239 1.1973 1.1106 1.1225 1.0693 1.0396 1.0262 12.45%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.69 0.93 0.61 0.56 0.52 0.49 0.49 -
P/RPS 0.27 0.56 0.78 0.16 0.19 0.26 0.54 -36.97%
P/EPS 3.71 7.53 11.36 3.57 5.14 8.28 19.76 -67.17%
EY 26.93 13.28 8.81 28.01 19.46 12.08 5.06 204.51%
DY 2.90 1.08 0.00 1.79 1.92 0.02 0.00 -
P/NAPS 0.41 0.57 0.40 0.37 0.37 0.36 0.36 9.04%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 19/08/11 28/04/11 18/02/11 23/11/10 30/08/10 30/04/10 -
Price 0.76 0.75 0.76 0.57 0.50 0.51 0.51 -
P/RPS 0.30 0.45 0.97 0.16 0.18 0.28 0.56 -34.01%
P/EPS 4.09 6.07 14.15 3.63 4.94 8.61 20.56 -65.88%
EY 24.45 16.47 7.07 27.52 20.24 11.61 4.86 193.31%
DY 2.63 1.33 0.00 1.75 2.00 0.02 0.00 -
P/NAPS 0.45 0.46 0.50 0.38 0.35 0.37 0.38 11.92%

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