[EPMB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 18.76%
YoY- -15.44%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 585,543 553,029 514,149 467,464 459,910 474,381 476,647 14.68%
PBT 25,604 16,968 9,837 6,426 5,718 6,945 8,128 114.74%
Tax -5,715 -2,235 690 991 518 518 488 -
NP 19,889 14,733 10,527 7,417 6,236 7,463 8,616 74.57%
-
NP to SH 19,293 14,147 10,160 7,065 5,949 6,987 7,874 81.64%
-
Tax Rate 22.32% 13.17% -7.01% -15.42% -9.06% -7.46% -6.00% -
Total Cost 565,654 538,296 503,622 460,047 453,674 466,918 468,031 13.44%
-
Net Worth 235,449 228,743 226,045 227,365 225,165 223,116 220,308 4.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 3,317 3,317 1,659 1,659 - - - -
Div Payout % 17.19% 23.45% 16.33% 23.49% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 235,449 228,743 226,045 227,365 225,165 223,116 220,308 4.52%
NOSH 165,809 165,755 166,209 165,960 166,788 166,504 165,645 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.40% 2.66% 2.05% 1.59% 1.36% 1.57% 1.81% -
ROE 8.19% 6.18% 4.49% 3.11% 2.64% 3.13% 3.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 353.14 333.64 309.34 281.67 275.74 284.91 287.75 14.61%
EPS 11.64 8.53 6.11 4.26 3.57 4.20 4.75 81.66%
DPS 2.00 2.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.42 1.38 1.36 1.37 1.35 1.34 1.33 4.45%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 265.81 251.05 233.40 212.21 208.78 215.35 216.38 14.68%
EPS 8.76 6.42 4.61 3.21 2.70 3.17 3.57 81.82%
DPS 1.51 1.51 0.75 0.75 0.00 0.00 0.00 -
NAPS 1.0689 1.0384 1.0262 1.0322 1.0222 1.0129 1.0001 4.53%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.52 0.49 0.49 0.47 0.46 0.25 0.14 -
P/RPS 0.15 0.15 0.16 0.17 0.17 0.09 0.05 107.86%
P/EPS 4.47 5.74 8.02 11.04 12.90 5.96 2.95 31.89%
EY 22.38 17.42 12.48 9.06 7.75 16.79 33.95 -24.23%
DY 3.85 4.08 2.04 2.13 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.36 0.34 0.34 0.19 0.11 124.32%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 30/08/10 30/04/10 25/02/10 25/11/09 28/08/09 28/05/09 -
Price 0.50 0.51 0.51 0.48 0.45 0.31 0.18 -
P/RPS 0.14 0.15 0.16 0.17 0.16 0.11 0.06 75.83%
P/EPS 4.30 5.98 8.34 11.28 12.62 7.39 3.79 8.77%
EY 23.27 16.73 11.99 8.87 7.93 13.54 26.41 -8.08%
DY 4.00 3.92 1.96 2.08 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.38 0.35 0.33 0.23 0.14 84.09%

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