[EPMB] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -15.62%
YoY- 68.17%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 291,428 366,260 460,508 465,170 441,000 408,793 492,280 -8.35%
PBT -12,444 -17,978 -7,156 520 -15,733 -14,542 10,376 -
Tax -2,122 -1,061 -7,590 -8,345 -8,852 -4,696 -5,892 -15.63%
NP -14,566 -19,040 -14,746 -7,825 -24,585 -19,238 4,484 -
-
NP to SH -14,566 -19,040 -14,746 -7,825 -24,582 -19,216 4,901 -
-
Tax Rate - - - 1,604.81% - - 56.78% -
Total Cost 305,994 385,300 475,254 472,995 465,585 428,031 487,796 -7.47%
-
Net Worth 245,367 248,381 266,402 284,522 300,657 323,145 337,364 -5.16%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 1,060 -
Div Payout % - - - - - - 21.65% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 245,367 248,381 266,402 284,522 300,657 323,145 337,364 -5.16%
NOSH 172,794 165,960 165,960 165,960 165,960 165,960 159,134 1.38%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -5.00% -5.20% -3.20% -1.68% -5.57% -4.71% 0.91% -
ROE -5.94% -7.67% -5.54% -2.75% -8.18% -5.95% 1.45% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 168.66 231.51 290.41 292.65 277.22 256.80 309.35 -9.60%
EPS -8.43 -12.04 -9.29 -4.92 -15.45 -12.07 3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
NAPS 1.42 1.57 1.68 1.79 1.89 2.03 2.12 -6.45%
Adjusted Per Share Value based on latest NOSH - 165,960
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 101.77 127.90 160.81 162.44 154.00 142.75 171.90 -8.35%
EPS -5.09 -6.65 -5.15 -2.73 -8.58 -6.71 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.8568 0.8674 0.9303 0.9936 1.0499 1.1284 1.1781 -5.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.46 0.265 0.37 0.45 0.54 0.65 0.685 -
P/RPS 0.27 0.11 0.13 0.15 0.19 0.25 0.22 3.46%
P/EPS -5.46 -2.20 -3.98 -9.14 -3.49 -5.38 22.24 -
EY -18.33 -45.42 -25.13 -10.94 -28.62 -18.57 4.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.97 -
P/NAPS 0.32 0.17 0.22 0.25 0.29 0.32 0.32 0.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 25/11/20 28/11/19 23/11/18 24/11/17 25/11/16 26/11/15 -
Price 0.925 0.285 0.37 0.47 0.535 0.59 0.715 -
P/RPS 0.55 0.12 0.13 0.16 0.19 0.23 0.23 15.62%
P/EPS -10.97 -2.37 -3.98 -9.55 -3.46 -4.89 23.21 -
EY -9.11 -42.23 -25.13 -10.47 -28.88 -20.46 4.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.65 0.18 0.22 0.26 0.28 0.29 0.34 11.39%

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