[EPMB] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -259.99%
YoY- 72.98%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 619,192 579,970 411,452 353,658 295,140 441,152 445,388 5.63%
PBT 19,654 34,254 -2,244 -4,728 -26,498 -8,766 -592 -
Tax -5,430 -514 -438 -2,862 -1,596 -6,544 -6,176 -2.12%
NP 14,224 33,740 -2,682 -7,590 -28,094 -15,310 -6,768 -
-
NP to SH 14,930 33,740 -2,682 -7,590 -28,094 -15,310 -6,768 -
-
Tax Rate 27.63% 1.50% - - - - - -
Total Cost 604,968 546,230 414,134 361,248 323,234 456,462 452,156 4.96%
-
Net Worth 312,801 301,130 260,779 249,107 248,574 269,739 287,750 1.39%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 312,801 301,130 260,779 249,107 248,574 269,739 287,750 1.39%
NOSH 220,282 220,282 197,560 165,960 165,960 165,960 165,960 4.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.30% 5.82% -0.65% -2.15% -9.52% -3.47% -1.52% -
ROE 4.77% 11.20% -1.03% -3.05% -11.30% -5.68% -2.35% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 281.09 269.64 208.27 214.37 186.41 278.03 280.16 0.05%
EPS 6.78 15.68 -1.36 -4.60 -17.74 -9.64 -4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.32 1.51 1.57 1.70 1.81 -3.96%
Adjusted Per Share Value based on latest NOSH - 165,960
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 216.22 202.53 143.68 123.50 103.06 154.05 155.53 5.63%
EPS 5.21 11.78 -0.94 -2.65 -9.81 -5.35 -2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0923 1.0516 0.9106 0.8699 0.868 0.9419 1.0048 1.40%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.765 0.755 1.03 0.50 0.27 0.35 0.46 -
P/RPS 0.27 0.28 0.49 0.23 0.14 0.13 0.16 9.10%
P/EPS 11.29 4.81 -75.87 -10.87 -1.52 -3.63 -10.81 -
EY 8.86 20.78 -1.32 -9.20 -65.72 -27.57 -9.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.78 0.33 0.17 0.21 0.25 13.68%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 25/08/23 26/08/22 30/08/21 25/08/20 29/08/19 27/08/18 -
Price 0.64 0.935 1.08 0.49 0.31 0.35 0.465 -
P/RPS 0.23 0.35 0.52 0.23 0.17 0.13 0.17 5.16%
P/EPS 9.44 5.96 -79.55 -10.65 -1.75 -3.63 -10.92 -
EY 10.59 16.78 -1.26 -9.39 -57.24 -27.57 -9.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 0.82 0.32 0.20 0.21 0.26 9.56%

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