[EPMB] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 45.99%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 648,003 516,327 345,417 408,867 484,650 472,602 472,241 5.41%
PBT 29,443 -1,729 -6,129 -13,367 -12,246 -5,879 -16,923 -
Tax -9,222 2,128 -2,056 -1,537 -3,028 -6,016 -13,021 -5.58%
NP 20,221 399 -8,185 -14,904 -15,274 -11,895 -29,944 -
-
NP to SH 18,613 399 -8,185 -15,156 -15,274 -11,895 -29,942 -
-
Tax Rate 31.32% - - - - - - -
Total Cost 627,782 515,928 353,602 423,771 499,924 484,497 502,185 3.78%
-
Net Worth 301,787 283,316 262,754 246,759 263,070 278,005 291,083 0.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 301,787 283,316 262,754 246,759 263,070 278,005 291,083 0.60%
NOSH 220,282 220,282 197,560 165,960 165,960 165,960 165,960 4.83%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.12% 0.08% -2.37% -3.65% -3.15% -2.52% -6.34% -
ROE 6.17% 0.14% -3.12% -6.14% -5.81% -4.28% -10.29% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 294.17 253.32 174.84 258.48 305.82 297.50 296.89 -0.15%
EPS 8.45 0.20 -4.14 -9.58 -9.64 -7.49 -18.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.39 1.33 1.56 1.66 1.75 1.83 -4.70%
Adjusted Per Share Value based on latest NOSH - 197,560
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 226.28 180.30 120.62 142.78 169.24 165.03 164.91 5.41%
EPS 6.50 0.14 -2.86 -5.29 -5.33 -4.15 -10.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0538 0.9893 0.9175 0.8617 0.9186 0.9708 1.0165 0.60%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.755 0.995 1.07 0.32 0.325 0.46 0.50 -
P/RPS 0.26 0.39 0.61 0.12 0.11 0.15 0.17 7.33%
P/EPS 8.94 508.29 -25.83 -3.34 -3.37 -6.14 -2.66 -
EY 11.19 0.20 -3.87 -29.94 -29.66 -16.28 -37.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.80 0.21 0.20 0.26 0.27 12.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 27/02/18 -
Price 0.675 0.945 1.28 0.405 0.35 0.40 0.455 -
P/RPS 0.23 0.37 0.73 0.16 0.11 0.13 0.15 7.38%
P/EPS 7.99 482.74 -30.90 -4.23 -3.63 -5.34 -2.42 -
EY 12.52 0.21 -3.24 -23.66 -27.54 -18.72 -41.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.96 0.26 0.21 0.23 0.25 11.86%

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