[EPMB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.87%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 519,144 544,318 607,129 449,690 481,449 269,558 233,924 14.19%
PBT 34,486 37,077 31,776 6,204 10,117 -4,348 6,776 31.12%
Tax -4,402 2,680 -8,941 1 -66 500 -600 39.35%
NP 30,084 39,757 22,834 6,205 10,050 -3,848 6,176 30.16%
-
NP to SH 30,226 39,757 22,382 6,080 9,288 -4,482 4,458 37.53%
-
Tax Rate 12.76% -7.23% 28.14% -0.02% 0.65% - 8.85% -
Total Cost 489,060 504,561 584,294 443,485 471,398 273,406 227,748 13.57%
-
Net Worth 312,312 269,613 235,548 224,671 212,297 268,280 255,532 3.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 2,124 4,279 2,211 - - - - -
Div Payout % 7.03% 10.76% 9.88% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 312,312 269,613 235,548 224,671 212,297 268,280 255,532 3.39%
NOSH 159,343 160,484 165,879 166,423 165,857 169,797 157,735 0.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.79% 7.30% 3.76% 1.38% 2.09% -1.43% 2.64% -
ROE 9.68% 14.75% 9.50% 2.71% 4.38% -1.67% 1.74% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 325.80 339.17 366.01 270.21 290.28 158.75 148.30 14.00%
EPS 18.97 24.77 13.49 3.65 5.60 -2.64 2.83 37.27%
DPS 1.33 2.67 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.68 1.42 1.35 1.28 1.58 1.62 3.22%
Adjusted Per Share Value based on latest NOSH - 166,788
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 235.67 247.10 275.61 204.14 218.56 122.37 106.19 14.19%
EPS 13.72 18.05 10.16 2.76 4.22 -2.03 2.02 37.57%
DPS 0.96 1.94 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.4178 1.2239 1.0693 1.0199 0.9637 1.2179 1.16 3.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.71 0.69 0.52 0.46 0.38 0.54 0.64 -
P/RPS 0.22 0.20 0.14 0.17 0.13 0.34 0.43 -10.55%
P/EPS 3.74 2.79 3.85 12.59 6.79 -20.45 22.64 -25.90%
EY 26.72 35.90 25.95 7.94 14.74 -4.89 4.42 34.93%
DY 1.88 3.86 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.37 0.34 0.30 0.34 0.40 -1.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 22/11/11 23/11/10 25/11/09 28/11/08 30/11/07 28/11/06 -
Price 0.70 0.76 0.50 0.45 0.31 0.50 0.62 -
P/RPS 0.21 0.22 0.14 0.17 0.11 0.31 0.42 -10.90%
P/EPS 3.69 3.07 3.71 12.32 5.54 -18.94 21.93 -25.67%
EY 27.10 32.60 26.99 8.12 18.06 -5.28 4.56 34.54%
DY 1.90 3.51 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.35 0.33 0.24 0.32 0.38 -0.89%

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