[EPMB] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 792.48%
YoY- 139.63%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 648,003 635,099 600,586 570,349 516,327 456,441 374,314 44.03%
PBT 29,443 17,853 16,520 1,425 -1,729 1,910 -4,887 -
Tax -9,222 1,725 2,090 2,136 2,128 -1,071 -844 390.26%
NP 20,221 19,578 18,610 3,561 399 839 -5,731 -
-
NP to SH 18,613 19,578 18,610 3,561 399 839 -5,731 -
-
Tax Rate 31.32% -9.66% -12.65% -149.89% - 56.07% - -
Total Cost 627,782 615,521 581,976 566,788 515,928 455,602 380,045 39.61%
-
Net Worth 301,787 301,568 301,130 286,916 283,316 280,977 260,779 10.19%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 301,787 301,568 301,130 286,916 283,316 280,977 260,779 10.19%
NOSH 220,282 220,282 220,282 220,282 220,282 218,782 197,560 7.50%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.12% 3.08% 3.10% 0.62% 0.08% 0.18% -1.53% -
ROE 6.17% 6.49% 6.18% 1.24% 0.14% 0.30% -2.20% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 294.17 288.52 279.22 272.34 253.32 224.18 189.47 33.97%
EPS 8.45 8.89 8.65 1.70 0.20 0.41 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.40 1.37 1.39 1.38 1.32 2.50%
Adjusted Per Share Value based on latest NOSH - 220,282
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 226.28 221.78 209.73 199.17 180.30 159.39 130.71 44.03%
EPS 6.50 6.84 6.50 1.24 0.14 0.29 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0538 1.0531 1.0516 1.0019 0.9893 0.9812 0.9106 10.19%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.755 0.845 0.755 0.89 0.995 1.13 1.03 -
P/RPS 0.26 0.29 0.27 0.33 0.39 0.50 0.54 -38.48%
P/EPS 8.94 9.50 8.73 52.34 508.29 274.23 -35.51 -
EY 11.19 10.53 11.46 1.91 0.20 0.36 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.54 0.65 0.72 0.82 0.78 -20.72%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 25/08/23 30/05/23 28/02/23 29/11/22 26/08/22 -
Price 0.675 0.78 0.935 0.47 0.945 1.01 1.08 -
P/RPS 0.23 0.27 0.33 0.17 0.37 0.45 0.57 -45.30%
P/EPS 7.99 8.77 10.81 27.64 482.74 245.10 -37.23 -
EY 12.52 11.40 9.25 3.62 0.21 0.41 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.67 0.34 0.68 0.73 0.82 -28.98%

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