[EPMB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 36.38%
YoY- 224.31%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 545,987 562,754 587,485 585,543 553,029 514,149 467,464 10.93%
PBT 38,507 35,628 31,638 25,604 16,968 9,837 6,426 230.99%
Tax -3,425 -5,928 -6,351 -5,715 -2,235 690 991 -
NP 35,082 29,700 25,287 19,889 14,733 10,527 7,417 182.57%
-
NP to SH 34,325 28,760 24,237 19,293 14,147 10,160 7,065 187.68%
-
Tax Rate 8.89% 16.64% 20.07% 22.32% 13.17% -7.01% -15.42% -
Total Cost 510,905 533,054 562,198 565,654 538,296 503,622 460,047 7.26%
-
Net Worth 263,969 244,651 242,216 235,449 228,743 226,045 227,365 10.49%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,609 1,657 16 3,317 3,317 1,659 1,659 -2.02%
Div Payout % 4.69% 5.76% 0.07% 17.19% 23.45% 16.33% 23.49% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 263,969 244,651 242,216 235,449 228,743 226,045 227,365 10.49%
NOSH 160,957 160,955 165,902 165,809 165,755 166,209 165,960 -2.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.43% 5.28% 4.30% 3.40% 2.66% 2.05% 1.59% -
ROE 13.00% 11.76% 10.01% 8.19% 6.18% 4.49% 3.11% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 339.21 349.63 354.12 353.14 333.64 309.34 281.67 13.23%
EPS 21.33 17.87 14.61 11.64 8.53 6.11 4.26 193.54%
DPS 1.00 1.03 0.01 2.00 2.00 1.00 1.00 0.00%
NAPS 1.64 1.52 1.46 1.42 1.38 1.36 1.37 12.77%
Adjusted Per Share Value based on latest NOSH - 165,809
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 190.66 196.51 205.15 204.47 193.12 179.54 163.24 10.93%
EPS 11.99 10.04 8.46 6.74 4.94 3.55 2.47 187.52%
DPS 0.56 0.58 0.01 1.16 1.16 0.58 0.58 -2.31%
NAPS 0.9218 0.8543 0.8458 0.8222 0.7988 0.7894 0.794 10.49%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.93 0.61 0.56 0.52 0.49 0.49 0.47 -
P/RPS 0.27 0.17 0.16 0.15 0.15 0.16 0.17 36.24%
P/EPS 4.36 3.41 3.83 4.47 5.74 8.02 11.04 -46.26%
EY 22.93 29.29 26.09 22.38 17.42 12.48 9.06 86.03%
DY 1.08 1.69 0.02 3.85 4.08 2.04 2.13 -36.49%
P/NAPS 0.57 0.40 0.38 0.37 0.36 0.36 0.34 41.25%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 28/04/11 18/02/11 23/11/10 30/08/10 30/04/10 25/02/10 -
Price 0.75 0.76 0.57 0.50 0.51 0.51 0.48 -
P/RPS 0.22 0.22 0.16 0.14 0.15 0.16 0.17 18.81%
P/EPS 3.52 4.25 3.90 4.30 5.98 8.34 11.28 -54.09%
EY 28.43 23.51 25.63 23.27 16.73 11.99 8.87 117.85%
DY 1.33 1.36 0.02 4.00 3.92 1.96 2.08 -25.83%
P/NAPS 0.46 0.50 0.39 0.35 0.37 0.38 0.35 20.04%

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