[EPMB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.76%
YoY- 14.18%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 467,464 459,910 474,381 476,647 483,729 461,937 416,184 8.03%
PBT 6,426 5,718 6,945 8,128 8,652 11,237 11,390 -31.65%
Tax 991 518 518 488 468 -50 -88 -
NP 7,417 6,236 7,463 8,616 9,120 11,187 11,302 -24.42%
-
NP to SH 7,065 5,949 6,987 7,874 8,355 9,818 9,951 -20.36%
-
Tax Rate -15.42% -9.06% -7.46% -6.00% -5.41% 0.44% 0.77% -
Total Cost 460,047 453,674 466,918 468,031 474,609 450,750 404,882 8.86%
-
Net Worth 227,365 225,165 223,116 220,308 213,310 212,539 223,028 1.28%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,659 - - - - - - -
Div Payout % 23.49% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 227,365 225,165 223,116 220,308 213,310 212,539 223,028 1.28%
NOSH 165,960 166,788 166,504 165,645 165,357 166,046 177,006 -4.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.59% 1.36% 1.57% 1.81% 1.89% 2.42% 2.72% -
ROE 3.11% 2.64% 3.13% 3.57% 3.92% 4.62% 4.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 281.67 275.74 284.91 287.75 292.54 278.20 235.12 12.76%
EPS 4.26 3.57 4.20 4.75 5.05 5.91 5.62 -16.82%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.34 1.33 1.29 1.28 1.26 5.72%
Adjusted Per Share Value based on latest NOSH - 165,645
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 212.21 208.78 215.35 216.38 219.59 209.70 188.93 8.03%
EPS 3.21 2.70 3.17 3.57 3.79 4.46 4.52 -20.35%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0322 1.0222 1.0129 1.0001 0.9683 0.9648 1.0125 1.28%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.46 0.25 0.14 0.18 0.38 0.42 -
P/RPS 0.17 0.17 0.09 0.05 0.06 0.14 0.18 -3.72%
P/EPS 11.04 12.90 5.96 2.95 3.56 6.43 7.47 29.65%
EY 9.06 7.75 16.79 33.95 28.07 15.56 13.39 -22.87%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.19 0.11 0.14 0.30 0.33 2.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.48 0.45 0.31 0.18 0.15 0.31 0.39 -
P/RPS 0.17 0.16 0.11 0.06 0.05 0.11 0.17 0.00%
P/EPS 11.28 12.62 7.39 3.79 2.97 5.24 6.94 38.11%
EY 8.87 7.93 13.54 26.41 33.68 19.07 14.41 -27.57%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.23 0.14 0.12 0.24 0.31 8.40%

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