[EPMB] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -96.94%
YoY- 172.86%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 144,833 164,763 199,636 158,382 137,863 152,122 186,732 -15.59%
PBT 2,275 7,552 11,155 1,161 13,498 3,629 -435 -
Tax 401 -3,116 -8,212 -753 -176 -81 2,735 -72.22%
NP 2,676 4,436 2,943 408 13,322 3,548 2,300 10.63%
-
NP to SH 2,893 4,572 1,335 408 13,322 3,548 2,300 16.53%
-
Tax Rate -17.63% 41.26% 73.62% 64.86% 1.30% 2.23% - -
Total Cost 142,157 160,327 196,693 157,974 124,541 148,574 184,432 -15.94%
-
Net Worth 312,801 310,598 301,787 301,568 301,130 286,916 283,316 6.82%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 312,801 310,598 301,787 301,568 301,130 286,916 283,316 6.82%
NOSH 220,282 220,282 220,282 220,282 220,282 220,282 220,282 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.85% 2.69% 1.47% 0.26% 9.66% 2.33% 1.23% -
ROE 0.92% 1.47% 0.44% 0.14% 4.42% 1.24% 0.81% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 65.75 74.80 90.63 71.95 64.09 72.64 91.61 -19.85%
EPS 1.31 2.08 0.61 0.19 6.19 1.69 1.13 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.37 1.37 1.40 1.37 1.39 1.43%
Adjusted Per Share Value based on latest NOSH - 220,282
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 50.58 57.54 69.71 55.31 48.14 53.12 65.21 -15.59%
EPS 1.01 1.60 0.47 0.14 4.65 1.24 0.80 16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0923 1.0846 1.0538 1.0531 1.0516 1.0019 0.9893 6.83%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.765 0.64 0.755 0.845 0.755 0.89 0.995 -
P/RPS 1.16 0.86 0.83 1.17 1.18 1.23 1.09 4.24%
P/EPS 58.25 30.84 124.58 455.89 12.19 52.53 88.18 -24.17%
EY 1.72 3.24 0.80 0.22 8.20 1.90 1.13 32.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.55 0.62 0.54 0.65 0.72 -17.46%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 29/05/24 28/02/24 29/11/23 25/08/23 30/05/23 28/02/23 -
Price 0.64 0.69 0.675 0.78 0.935 0.47 0.945 -
P/RPS 0.97 0.92 0.74 1.08 1.46 0.65 1.03 -3.92%
P/EPS 48.73 33.24 111.38 420.82 15.10 27.74 83.75 -30.32%
EY 2.05 3.01 0.90 0.24 6.62 3.60 1.19 43.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.49 0.57 0.67 0.34 0.68 -24.07%

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