[EPMB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 114.64%
YoY- 107.11%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 600,586 570,349 516,327 456,441 374,314 336,234 345,417 44.74%
PBT 16,520 1,425 -1,729 1,910 -4,887 -7,732 -6,129 -
Tax 2,090 2,136 2,128 -1,071 -844 -1,253 -2,056 -
NP 18,610 3,561 399 839 -5,731 -8,985 -8,185 -
-
NP to SH 18,610 3,561 399 839 -5,731 -8,985 -8,185 -
-
Tax Rate -12.65% -149.89% - 56.07% - - - -
Total Cost 581,976 566,788 515,928 455,602 380,045 345,219 353,602 39.52%
-
Net Worth 301,130 286,916 283,316 280,977 260,779 262,754 262,754 9.54%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 301,130 286,916 283,316 280,977 260,779 262,754 262,754 9.54%
NOSH 220,282 220,282 220,282 218,782 197,560 197,560 197,560 7.54%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.10% 0.62% 0.08% 0.18% -1.53% -2.67% -2.37% -
ROE 6.18% 1.24% 0.14% 0.30% -2.20% -3.42% -3.12% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 279.22 272.34 253.32 224.18 189.47 170.19 174.84 36.74%
EPS 8.65 1.70 0.20 0.41 -2.90 -4.55 -4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.37 1.39 1.38 1.32 1.33 1.33 3.48%
Adjusted Per Share Value based on latest NOSH - 218,782
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 209.73 199.17 180.30 159.39 130.71 117.41 120.62 44.74%
EPS 6.50 1.24 0.14 0.29 -2.00 -3.14 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0516 1.0019 0.9893 0.9812 0.9106 0.9175 0.9175 9.54%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.755 0.89 0.995 1.13 1.03 1.18 1.07 -
P/RPS 0.27 0.33 0.39 0.50 0.54 0.69 0.61 -42.00%
P/EPS 8.73 52.34 508.29 274.23 -35.51 -25.95 -25.83 -
EY 11.46 1.91 0.20 0.36 -2.82 -3.85 -3.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.72 0.82 0.78 0.89 0.80 -23.10%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 30/05/23 28/02/23 29/11/22 26/08/22 31/05/22 28/02/22 -
Price 0.935 0.47 0.945 1.01 1.08 1.05 1.28 -
P/RPS 0.33 0.17 0.37 0.45 0.57 0.62 0.73 -41.18%
P/EPS 10.81 27.64 482.74 245.10 -37.23 -23.09 -30.90 -
EY 9.25 3.62 0.21 0.41 -2.69 -4.33 -3.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.34 0.68 0.73 0.82 0.79 0.96 -21.37%

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