[EPMB] QoQ 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- 6.96%
YoY- 197.37%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 142,197 140,545 125,497 132,138 147,807 157,312 150,228 -3.59%
PBT 7,646 11,689 8,523 7,806 10,489 8,810 4,533 41.65%
Tax 2,310 -422 122 355 -3,480 -2,925 -301 -
NP 9,956 11,267 8,645 8,161 7,009 5,885 4,232 76.79%
-
NP to SH 9,956 11,267 8,645 7,449 6,964 5,702 4,122 79.92%
-
Tax Rate -30.21% 3.61% -1.43% -4.55% 33.18% 33.20% 6.64% -
Total Cost 132,241 129,278 116,852 123,977 140,798 151,427 145,996 -6.37%
-
Net Worth 269,775 263,969 244,651 242,216 235,449 228,743 226,045 12.50%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,605 1,609 - - - 16 - -
Div Payout % 16.13% 14.29% - - - 0.29% - -
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 269,775 263,969 244,651 242,216 235,449 228,743 226,045 12.50%
NOSH 160,580 160,957 160,955 165,902 165,809 165,755 166,209 -2.26%
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 7.00% 8.02% 6.89% 6.18% 4.74% 3.74% 2.82% -
ROE 3.69% 4.27% 3.53% 3.08% 2.96% 2.49% 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 88.55 87.32 77.97 79.65 89.14 94.91 90.38 -1.35%
EPS 6.20 7.00 5.36 4.49 4.20 3.44 2.48 84.09%
DPS 1.00 1.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.68 1.64 1.52 1.46 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 49.66 49.08 43.82 46.14 51.61 54.93 52.46 -3.58%
EPS 3.48 3.93 3.02 2.60 2.43 1.99 1.44 79.98%
DPS 0.56 0.56 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.9421 0.9218 0.8543 0.8458 0.8222 0.7988 0.7894 12.50%
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 0.78 1.07 0.78 0.70 0.58 0.52 0.54 27.75%
P/EPS 11.13 13.29 11.36 12.47 12.38 14.24 19.76 -31.77%
EY 8.99 7.53 8.81 8.02 8.08 7.02 5.06 46.64%
DY 1.45 1.08 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.41 0.57 0.40 0.38 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 0.86 0.86 0.97 0.72 0.56 0.54 0.56 33.07%
P/EPS 12.26 10.71 14.15 12.69 11.90 14.83 20.56 -29.13%
EY 8.16 9.33 7.07 7.88 8.40 6.75 4.86 41.22%
DY 1.32 1.33 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.45 0.46 0.50 0.39 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