[EPMB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -14.9%
YoY- 1738.24%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 459,910 474,381 476,647 483,729 461,937 416,184 368,672 15.86%
PBT 5,718 6,945 8,128 8,652 11,237 11,390 11,960 -38.83%
Tax 518 518 488 468 -50 -88 -3,454 -
NP 6,236 7,463 8,616 9,120 11,187 11,302 8,506 -18.67%
-
NP to SH 5,949 6,987 7,874 8,355 9,818 9,951 6,896 -9.37%
-
Tax Rate -9.06% -7.46% -6.00% -5.41% 0.44% 0.77% 28.88% -
Total Cost 453,674 466,918 468,031 474,609 450,750 404,882 360,166 16.61%
-
Net Worth 225,165 223,116 220,308 213,310 212,539 223,028 303,484 -18.02%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 225,165 223,116 220,308 213,310 212,539 223,028 303,484 -18.02%
NOSH 166,788 166,504 165,645 165,357 166,046 177,006 188,499 -7.82%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.36% 1.57% 1.81% 1.89% 2.42% 2.72% 2.31% -
ROE 2.64% 3.13% 3.57% 3.92% 4.62% 4.46% 2.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 275.74 284.91 287.75 292.54 278.20 235.12 195.58 25.70%
EPS 3.57 4.20 4.75 5.05 5.91 5.62 3.66 -1.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.33 1.29 1.28 1.26 1.61 -11.06%
Adjusted Per Share Value based on latest NOSH - 165,357
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 208.78 215.35 216.38 219.59 209.70 188.93 167.36 15.86%
EPS 2.70 3.17 3.57 3.79 4.46 4.52 3.13 -9.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0222 1.0129 1.0001 0.9683 0.9648 1.0125 1.3777 -18.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.46 0.25 0.14 0.18 0.38 0.42 0.45 -
P/RPS 0.17 0.09 0.05 0.06 0.14 0.18 0.23 -18.23%
P/EPS 12.90 5.96 2.95 3.56 6.43 7.47 12.30 3.22%
EY 7.75 16.79 33.95 28.07 15.56 13.39 8.13 -3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.19 0.11 0.14 0.30 0.33 0.28 13.80%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 09/05/08 -
Price 0.45 0.31 0.18 0.15 0.31 0.39 0.45 -
P/RPS 0.16 0.11 0.06 0.05 0.11 0.17 0.23 -21.47%
P/EPS 12.62 7.39 3.79 2.97 5.24 6.94 12.30 1.72%
EY 7.93 13.54 26.41 33.68 19.07 14.41 8.13 -1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 0.14 0.12 0.24 0.31 0.28 11.56%

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