[EPMB] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 64.55%
YoY- 301.36%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 132,138 147,807 157,312 150,228 130,196 115,293 118,432 7.55%
PBT 7,806 10,489 8,810 4,533 1,772 1,853 1,679 177.78%
Tax 355 -3,480 -2,925 -301 991 0 0 -
NP 8,161 7,009 5,885 4,232 2,763 1,853 1,679 186.11%
-
NP to SH 7,449 6,964 5,702 4,122 2,505 1,818 1,715 165.49%
-
Tax Rate -4.55% 33.18% 33.20% 6.64% -55.93% 0.00% 0.00% -
Total Cost 123,977 140,798 151,427 145,996 127,433 113,440 116,753 4.07%
-
Net Worth 242,216 235,449 228,743 226,045 227,365 225,165 223,116 5.61%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 16 - 1,659 - - -
Div Payout % - - 0.29% - 66.25% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 242,216 235,449 228,743 226,045 227,365 225,165 223,116 5.61%
NOSH 165,902 165,809 165,755 166,209 165,960 166,788 166,504 -0.24%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.18% 4.74% 3.74% 2.82% 2.12% 1.61% 1.42% -
ROE 3.08% 2.96% 2.49% 1.82% 1.10% 0.81% 0.77% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 79.65 89.14 94.91 90.38 78.45 69.13 71.13 7.81%
EPS 4.49 4.20 3.44 2.48 1.51 1.09 1.03 166.13%
DPS 0.00 0.00 0.01 0.00 1.00 0.00 0.00 -
NAPS 1.46 1.42 1.38 1.36 1.37 1.35 1.34 5.86%
Adjusted Per Share Value based on latest NOSH - 166,209
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.99 67.10 71.41 68.20 59.10 52.34 53.76 7.56%
EPS 3.38 3.16 2.59 1.87 1.14 0.83 0.78 165.08%
DPS 0.00 0.00 0.01 0.00 0.75 0.00 0.00 -
NAPS 1.0996 1.0689 1.0384 1.0262 1.0322 1.0222 1.0129 5.61%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.56 0.52 0.49 0.49 0.47 0.46 0.25 -
P/RPS 0.70 0.58 0.52 0.54 0.60 0.67 0.35 58.53%
P/EPS 12.47 12.38 14.24 19.76 31.14 42.20 24.27 -35.77%
EY 8.02 8.08 7.02 5.06 3.21 2.37 4.12 55.71%
DY 0.00 0.00 0.02 0.00 2.13 0.00 0.00 -
P/NAPS 0.38 0.37 0.36 0.36 0.34 0.34 0.19 58.53%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 25/11/09 28/08/09 -
Price 0.57 0.50 0.51 0.51 0.48 0.45 0.31 -
P/RPS 0.72 0.56 0.54 0.56 0.61 0.65 0.44 38.73%
P/EPS 12.69 11.90 14.83 20.56 31.80 41.28 30.10 -43.68%
EY 7.88 8.40 6.75 4.86 3.14 2.42 3.32 77.65%
DY 0.00 0.00 0.02 0.00 2.08 0.00 0.00 -
P/NAPS 0.39 0.35 0.37 0.38 0.35 0.33 0.23 42.06%

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