[EPMB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.06%
YoY- 109.73%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 170,069 142,197 140,545 125,497 132,138 147,807 157,312 5.32%
PBT 2,218 7,646 11,689 8,523 7,806 10,489 8,810 -60.02%
Tax 6,392 2,310 -422 122 355 -3,480 -2,925 -
NP 8,610 9,956 11,267 8,645 8,161 7,009 5,885 28.78%
-
NP to SH 8,610 9,956 11,267 8,645 7,449 6,964 5,702 31.51%
-
Tax Rate -288.19% -30.21% 3.61% -1.43% -4.55% 33.18% 33.20% -
Total Cost 161,459 132,241 129,278 116,852 123,977 140,798 151,427 4.35%
-
Net Worth 159,729 269,775 263,969 244,651 242,216 235,449 228,743 -21.23%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 1,605 1,609 - - - 16 -
Div Payout % - 16.13% 14.29% - - - 0.29% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 159,729 269,775 263,969 244,651 242,216 235,449 228,743 -21.23%
NOSH 159,729 160,580 160,957 160,955 165,902 165,809 165,755 -2.43%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.06% 7.00% 8.02% 6.89% 6.18% 4.74% 3.74% -
ROE 5.39% 3.69% 4.27% 3.53% 3.08% 2.96% 2.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 106.47 88.55 87.32 77.97 79.65 89.14 94.91 7.94%
EPS 5.37 6.20 7.00 5.36 4.49 4.20 3.44 34.45%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.01 -
NAPS 1.00 1.68 1.64 1.52 1.46 1.42 1.38 -19.27%
Adjusted Per Share Value based on latest NOSH - 160,955
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.39 49.66 49.08 43.82 46.14 51.61 54.93 5.32%
EPS 3.01 3.48 3.93 3.02 2.60 2.43 1.99 31.66%
DPS 0.00 0.56 0.56 0.00 0.00 0.00 0.01 -
NAPS 0.5578 0.9421 0.9218 0.8543 0.8458 0.8222 0.7988 -21.23%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.77 0.69 0.93 0.61 0.56 0.52 0.49 -
P/RPS 0.72 0.78 1.07 0.78 0.70 0.58 0.52 24.15%
P/EPS 14.28 11.13 13.29 11.36 12.47 12.38 14.24 0.18%
EY 7.00 8.99 7.53 8.81 8.02 8.08 7.02 -0.18%
DY 0.00 1.45 1.08 0.00 0.00 0.00 0.02 -
P/NAPS 0.77 0.41 0.57 0.40 0.38 0.37 0.36 65.77%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 22/11/11 19/08/11 28/04/11 18/02/11 23/11/10 30/08/10 -
Price 0.92 0.76 0.75 0.76 0.57 0.50 0.51 -
P/RPS 0.86 0.86 0.86 0.97 0.72 0.56 0.54 36.25%
P/EPS 17.07 12.26 10.71 14.15 12.69 11.90 14.83 9.80%
EY 5.86 8.16 9.33 7.07 7.88 8.40 6.75 -8.97%
DY 0.00 1.32 1.33 0.00 0.00 0.00 0.02 -
P/NAPS 0.92 0.45 0.46 0.50 0.39 0.35 0.37 83.23%

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