[EPMB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.41%
YoY- -31.9%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 468,046 337,268 221,975 103,543 483,733 361,087 231,322 59.76%
PBT -75 4,653 2,800 1,122 4,256 7,588 4,508 -
Tax 7,946 1 1 0 4,069 -50 -50 -
NP 7,871 4,654 2,801 1,122 8,325 7,538 4,458 45.92%
-
NP to SH 7,293 4,560 2,742 1,027 7,559 6,966 4,109 46.43%
-
Tax Rate - -0.02% -0.04% 0.00% -95.61% 0.66% 1.11% -
Total Cost 460,175 332,614 219,174 102,421 475,408 353,549 226,864 60.03%
-
Net Worth 220,667 224,671 222,683 220,308 220,891 212,297 231,131 -3.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,659 - - - - - - -
Div Payout % 22.75% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 220,667 224,671 222,683 220,308 220,891 212,297 231,131 -3.03%
NOSH 165,915 166,423 166,181 165,645 166,083 165,857 183,437 -6.45%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.68% 1.38% 1.26% 1.08% 1.72% 2.09% 1.93% -
ROE 3.30% 2.03% 1.23% 0.47% 3.42% 3.28% 1.78% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 282.10 202.66 133.57 62.51 291.26 217.71 126.10 70.80%
EPS 4.39 2.74 1.65 0.62 4.09 4.20 2.24 56.41%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.35 1.34 1.33 1.33 1.28 1.26 3.66%
Adjusted Per Share Value based on latest NOSH - 165,645
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 212.47 153.11 100.77 47.00 219.60 163.92 105.01 59.76%
EPS 3.31 2.07 1.24 0.47 3.43 3.16 1.87 46.17%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0017 1.0199 1.0109 1.0001 1.0028 0.9637 1.0492 -3.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.46 0.25 0.14 0.18 0.38 0.42 -
P/RPS 0.17 0.23 0.19 0.22 0.06 0.17 0.33 -35.65%
P/EPS 10.69 16.79 15.15 22.58 3.95 9.05 18.75 -31.17%
EY 9.35 5.96 6.60 4.43 25.29 11.05 5.33 45.30%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.19 0.11 0.14 0.30 0.33 3.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.48 0.45 0.31 0.18 0.15 0.31 0.39 -
P/RPS 0.17 0.22 0.23 0.29 0.05 0.14 0.31 -32.92%
P/EPS 10.92 16.42 18.79 29.03 3.30 7.38 17.41 -26.66%
EY 9.16 6.09 5.32 3.44 30.34 13.55 5.74 36.44%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.23 0.14 0.11 0.24 0.31 10.45%

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