[EPMB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -91.92%
YoY- 23.49%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 599,169 597,822 439,460 291,428 366,260 460,508 465,170 4.30%
PBT 11,213 24,384 -1,725 -12,444 -17,978 -7,156 520 66.75%
Tax 477 -1,346 -809 -2,122 -1,061 -7,590 -8,345 -
NP 11,690 23,037 -2,534 -14,566 -19,040 -14,746 -7,825 -
-
NP to SH 12,474 23,037 -2,534 -14,566 -19,040 -14,746 -7,825 -
-
Tax Rate -4.25% 5.52% - - - - 1,604.81% -
Total Cost 587,478 574,785 441,994 305,994 385,300 475,254 472,995 3.67%
-
Net Worth 315,004 301,568 280,977 245,367 248,381 266,402 284,522 1.70%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 315,004 301,568 280,977 245,367 248,381 266,402 284,522 1.70%
NOSH 220,282 220,282 218,782 172,794 165,960 165,960 165,960 4.82%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.95% 3.85% -0.58% -5.00% -5.20% -3.20% -1.68% -
ROE 3.96% 7.64% -0.90% -5.94% -7.67% -5.54% -2.75% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 272.00 271.59 215.84 168.66 231.51 290.41 292.65 -1.21%
EPS 5.67 10.47 -1.24 -8.43 -12.04 -9.29 -4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.37 1.38 1.42 1.57 1.68 1.79 -3.66%
Adjusted Per Share Value based on latest NOSH - 172,794
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 272.00 271.39 199.50 132.30 166.27 209.05 211.17 4.30%
EPS 5.67 10.46 -1.15 -6.61 -8.64 -6.69 -3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.369 1.2755 1.1139 1.1276 1.2094 1.2916 1.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.65 0.845 1.13 0.46 0.265 0.37 0.45 -
P/RPS 0.24 0.31 0.52 0.27 0.11 0.13 0.15 8.14%
P/EPS 11.48 8.07 -90.77 -5.46 -2.20 -3.98 -9.14 -
EY 8.71 12.39 -1.10 -18.33 -45.42 -25.13 -10.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.62 0.82 0.32 0.17 0.22 0.25 10.28%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 29/11/23 29/11/22 29/11/21 25/11/20 28/11/19 23/11/18 -
Price 0.63 0.78 1.01 0.925 0.285 0.37 0.47 -
P/RPS 0.23 0.29 0.47 0.55 0.12 0.13 0.16 6.22%
P/EPS 11.12 7.45 -81.13 -10.97 -2.37 -3.98 -9.55 -
EY 8.99 13.42 -1.23 -9.11 -42.23 -25.13 -10.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.73 0.65 0.18 0.22 0.26 9.15%

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