[EPMB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 39.24%
YoY- 102.48%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 562,754 587,485 585,543 553,029 514,149 467,464 459,910 14.41%
PBT 35,628 31,638 25,604 16,968 9,837 6,426 5,718 238.98%
Tax -5,928 -6,351 -5,715 -2,235 690 991 518 -
NP 29,700 25,287 19,889 14,733 10,527 7,417 6,236 183.34%
-
NP to SH 28,760 24,237 19,293 14,147 10,160 7,065 5,949 186.18%
-
Tax Rate 16.64% 20.07% 22.32% 13.17% -7.01% -15.42% -9.06% -
Total Cost 533,054 562,198 565,654 538,296 503,622 460,047 453,674 11.35%
-
Net Worth 244,651 242,216 235,449 228,743 226,045 227,365 225,165 5.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 1,657 16 3,317 3,317 1,659 1,659 - -
Div Payout % 5.76% 0.07% 17.19% 23.45% 16.33% 23.49% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 244,651 242,216 235,449 228,743 226,045 227,365 225,165 5.69%
NOSH 160,955 165,902 165,809 165,755 166,209 165,960 166,788 -2.34%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.28% 4.30% 3.40% 2.66% 2.05% 1.59% 1.36% -
ROE 11.76% 10.01% 8.19% 6.18% 4.49% 3.11% 2.64% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 349.63 354.12 353.14 333.64 309.34 281.67 275.74 17.16%
EPS 17.87 14.61 11.64 8.53 6.11 4.26 3.57 192.90%
DPS 1.03 0.01 2.00 2.00 1.00 1.00 0.00 -
NAPS 1.52 1.46 1.42 1.38 1.36 1.37 1.35 8.23%
Adjusted Per Share Value based on latest NOSH - 165,755
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 255.47 266.70 265.81 251.05 233.40 212.21 208.78 14.41%
EPS 13.06 11.00 8.76 6.42 4.61 3.21 2.70 186.28%
DPS 0.75 0.01 1.51 1.51 0.75 0.75 0.00 -
NAPS 1.1106 1.0996 1.0689 1.0384 1.0262 1.0322 1.0222 5.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.61 0.56 0.52 0.49 0.49 0.47 0.46 -
P/RPS 0.17 0.16 0.15 0.15 0.16 0.17 0.17 0.00%
P/EPS 3.41 3.83 4.47 5.74 8.02 11.04 12.90 -58.84%
EY 29.29 26.09 22.38 17.42 12.48 9.06 7.75 142.82%
DY 1.69 0.02 3.85 4.08 2.04 2.13 0.00 -
P/NAPS 0.40 0.38 0.37 0.36 0.36 0.34 0.34 11.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 28/04/11 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 25/11/09 -
Price 0.76 0.57 0.50 0.51 0.51 0.48 0.45 -
P/RPS 0.22 0.16 0.14 0.15 0.16 0.17 0.16 23.67%
P/EPS 4.25 3.90 4.30 5.98 8.34 11.28 12.62 -51.62%
EY 23.51 25.63 23.27 16.73 11.99 8.87 7.93 106.50%
DY 1.36 0.02 4.00 3.92 1.96 2.08 0.00 -
P/NAPS 0.50 0.39 0.35 0.37 0.38 0.35 0.33 31.95%

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