[EPMB] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 67.57%
YoY- 92.15%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 137,863 152,122 186,732 123,869 107,626 98,100 126,846 5.72%
PBT 13,498 3,629 -435 -172 -1,597 475 3,204 161.53%
Tax -176 -81 2,735 -388 -130 -89 -464 -47.69%
NP 13,322 3,548 2,300 -560 -1,727 386 2,740 187.83%
-
NP to SH 13,322 3,548 2,300 -560 -1,727 386 2,740 187.83%
-
Tax Rate 1.30% 2.23% - - - 18.74% 14.48% -
Total Cost 124,541 148,574 184,432 124,429 109,353 97,714 124,106 0.23%
-
Net Worth 301,130 286,916 283,316 280,977 260,779 262,754 262,754 9.54%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 301,130 286,916 283,316 280,977 260,779 262,754 262,754 9.54%
NOSH 220,282 220,282 220,282 218,782 197,560 197,560 197,560 7.54%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.66% 2.33% 1.23% -0.45% -1.60% 0.39% 2.16% -
ROE 4.42% 1.24% 0.81% -0.20% -0.66% 0.15% 1.04% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 64.09 72.64 91.61 60.84 54.48 49.66 64.21 -0.12%
EPS 6.19 1.69 1.13 -0.28 -0.87 0.20 1.39 171.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.39 1.38 1.32 1.33 1.33 3.48%
Adjusted Per Share Value based on latest NOSH - 218,782
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 48.14 53.12 65.21 43.26 37.58 34.26 44.29 5.73%
EPS 4.65 1.24 0.80 -0.20 -0.60 0.13 0.96 187.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0516 1.0019 0.9893 0.9812 0.9106 0.9175 0.9175 9.54%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.755 0.89 0.995 1.13 1.03 1.18 1.07 -
P/RPS 1.18 1.23 1.09 1.86 1.89 2.38 1.67 -20.71%
P/EPS 12.19 52.53 88.18 -410.85 -117.83 603.94 77.15 -70.87%
EY 8.20 1.90 1.13 -0.24 -0.85 0.17 1.30 242.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.72 0.82 0.78 0.89 0.80 -23.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 30/05/23 28/02/23 29/11/22 26/08/22 31/05/22 28/02/22 -
Price 0.935 0.47 0.945 1.01 1.08 1.05 1.28 -
P/RPS 1.46 0.65 1.03 1.66 1.98 2.11 1.99 -18.70%
P/EPS 15.10 27.74 83.75 -367.22 -123.55 537.40 92.29 -70.18%
EY 6.62 3.60 1.19 -0.27 -0.81 0.19 1.08 236.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.34 0.68 0.73 0.82 0.79 0.96 -21.37%

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