[EPMB] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 422.61%
YoY- 424.73%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 660,644 648,003 635,099 600,586 570,349 516,327 456,441 27.92%
PBT 33,366 29,443 17,853 16,520 1,425 -1,729 1,910 572.08%
Tax -12,257 -9,222 1,725 2,090 2,136 2,128 -1,071 407.09%
NP 21,109 20,221 19,578 18,610 3,561 399 839 756.94%
-
NP to SH 19,637 18,613 19,578 18,610 3,561 399 839 716.66%
-
Tax Rate 36.73% 31.32% -9.66% -12.65% -149.89% - 56.07% -
Total Cost 639,535 627,782 615,521 581,976 566,788 515,928 455,602 25.34%
-
Net Worth 310,598 301,787 301,568 301,130 286,916 283,316 280,977 6.90%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 310,598 301,787 301,568 301,130 286,916 283,316 280,977 6.90%
NOSH 220,282 220,282 220,282 220,282 220,282 220,282 218,782 0.45%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 3.20% 3.12% 3.08% 3.10% 0.62% 0.08% 0.18% -
ROE 6.32% 6.17% 6.49% 6.18% 1.24% 0.14% 0.30% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 299.91 294.17 288.52 279.22 272.34 253.32 224.18 21.39%
EPS 8.91 8.45 8.89 8.65 1.70 0.20 0.41 677.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.37 1.40 1.37 1.39 1.38 1.44%
Adjusted Per Share Value based on latest NOSH - 220,282
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 299.91 294.17 288.31 272.64 258.92 234.39 207.21 27.92%
EPS 8.91 8.45 8.89 8.45 1.62 0.18 0.38 717.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.369 1.367 1.3025 1.2861 1.2755 6.90%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.64 0.755 0.845 0.755 0.89 0.995 1.13 -
P/RPS 0.21 0.26 0.29 0.27 0.33 0.39 0.50 -43.88%
P/EPS 7.18 8.94 9.50 8.73 52.34 508.29 274.23 -91.16%
EY 13.93 11.19 10.53 11.46 1.91 0.20 0.36 1041.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.62 0.54 0.65 0.72 0.82 -32.94%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 29/11/23 25/08/23 30/05/23 28/02/23 29/11/22 -
Price 0.69 0.675 0.78 0.935 0.47 0.945 1.01 -
P/RPS 0.23 0.23 0.27 0.33 0.17 0.37 0.45 -36.04%
P/EPS 7.74 7.99 8.77 10.81 27.64 482.74 245.10 -89.98%
EY 12.92 12.52 11.40 9.25 3.62 0.21 0.41 895.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.57 0.67 0.34 0.68 0.73 -23.31%

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