[EPMB] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -14.86%
YoY- -39.41%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 553,029 514,149 467,464 459,910 474,381 476,647 483,729 9.36%
PBT 16,968 9,837 6,426 5,718 6,945 8,128 8,652 56.87%
Tax -2,235 690 991 518 518 488 468 -
NP 14,733 10,527 7,417 6,236 7,463 8,616 9,120 37.79%
-
NP to SH 14,147 10,160 7,065 5,949 6,987 7,874 8,355 42.19%
-
Tax Rate 13.17% -7.01% -15.42% -9.06% -7.46% -6.00% -5.41% -
Total Cost 538,296 503,622 460,047 453,674 466,918 468,031 474,609 8.78%
-
Net Worth 228,743 226,045 227,365 225,165 223,116 220,308 213,310 4.78%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,317 1,659 1,659 - - - - -
Div Payout % 23.45% 16.33% 23.49% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 228,743 226,045 227,365 225,165 223,116 220,308 213,310 4.78%
NOSH 165,755 166,209 165,960 166,788 166,504 165,645 165,357 0.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.66% 2.05% 1.59% 1.36% 1.57% 1.81% 1.89% -
ROE 6.18% 4.49% 3.11% 2.64% 3.13% 3.57% 3.92% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 333.64 309.34 281.67 275.74 284.91 287.75 292.54 9.18%
EPS 8.53 6.11 4.26 3.57 4.20 4.75 5.05 41.96%
DPS 2.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.36 1.37 1.35 1.34 1.33 1.29 4.61%
Adjusted Per Share Value based on latest NOSH - 166,788
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 251.05 233.40 212.21 208.78 215.35 216.38 219.59 9.36%
EPS 6.42 4.61 3.21 2.70 3.17 3.57 3.79 42.23%
DPS 1.51 0.75 0.75 0.00 0.00 0.00 0.00 -
NAPS 1.0384 1.0262 1.0322 1.0222 1.0129 1.0001 0.9683 4.78%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.49 0.49 0.47 0.46 0.25 0.14 0.18 -
P/RPS 0.15 0.16 0.17 0.17 0.09 0.05 0.06 84.51%
P/EPS 5.74 8.02 11.04 12.90 5.96 2.95 3.56 37.62%
EY 17.42 12.48 9.06 7.75 16.79 33.95 28.07 -27.30%
DY 4.08 2.04 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.34 0.34 0.19 0.11 0.14 88.01%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 30/04/10 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 -
Price 0.51 0.51 0.48 0.45 0.31 0.18 0.15 -
P/RPS 0.15 0.16 0.17 0.16 0.11 0.06 0.05 108.42%
P/EPS 5.98 8.34 11.28 12.62 7.39 3.79 2.97 59.65%
EY 16.73 11.99 8.87 7.93 13.54 26.41 33.68 -37.35%
DY 3.92 1.96 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.35 0.33 0.23 0.14 0.12 112.28%

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