[EPMB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 70.88%
YoY- 268.14%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 341,828 389,358 408,239 455,347 337,268 361,087 202,169 9.13%
PBT 18,702 25,865 27,808 23,832 4,653 7,588 -3,261 -
Tax -5,926 -3,302 2,010 -6,706 1 -50 375 -
NP 12,776 22,563 29,818 17,126 4,654 7,538 -2,886 -
-
NP to SH 12,830 22,670 29,818 16,787 4,560 6,966 -3,362 -
-
Tax Rate 31.69% 12.77% -7.23% 28.14% -0.02% 0.66% - -
Total Cost 329,052 366,795 378,421 438,221 332,614 353,549 205,055 8.19%
-
Net Worth 325,132 312,312 269,613 235,548 224,671 212,297 268,280 3.25%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 1,593 1,593 3,209 1,658 - - - -
Div Payout % 12.42% 7.03% 10.76% 9.88% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 325,132 312,312 269,613 235,548 224,671 212,297 268,280 3.25%
NOSH 159,378 159,343 160,484 165,879 166,423 165,857 169,797 -1.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.74% 5.79% 7.30% 3.76% 1.38% 2.09% -1.43% -
ROE 3.95% 7.26% 11.06% 7.13% 2.03% 3.28% -1.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 214.48 244.35 254.38 274.50 202.66 217.71 119.06 10.29%
EPS 8.05 14.23 18.58 10.12 2.74 4.20 -1.98 -
DPS 1.00 1.00 2.00 1.00 0.00 0.00 0.00 -
NAPS 2.04 1.96 1.68 1.42 1.35 1.28 1.58 4.34%
Adjusted Per Share Value based on latest NOSH - 165,809
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 119.37 135.96 142.56 159.01 117.77 126.09 70.60 9.13%
EPS 4.48 7.92 10.41 5.86 1.59 2.43 -1.17 -
DPS 0.56 0.56 1.12 0.58 0.00 0.00 0.00 -
NAPS 1.1354 1.0906 0.9415 0.8225 0.7846 0.7413 0.9368 3.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.78 0.71 0.69 0.52 0.46 0.38 0.54 -
P/RPS 0.36 0.29 0.27 0.19 0.23 0.17 0.45 -3.64%
P/EPS 9.69 4.99 3.71 5.14 16.79 9.05 -27.27 -
EY 10.32 20.04 26.93 19.46 5.96 11.05 -3.67 -
DY 1.28 1.41 2.90 1.92 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.41 0.37 0.34 0.30 0.34 1.86%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 22/11/12 22/11/11 23/11/10 25/11/09 28/11/08 30/11/07 -
Price 0.71 0.70 0.76 0.50 0.45 0.31 0.50 -
P/RPS 0.33 0.29 0.30 0.18 0.22 0.14 0.42 -3.93%
P/EPS 8.82 4.92 4.09 4.94 16.42 7.38 -25.25 -
EY 11.34 20.32 24.45 20.24 6.09 13.55 -3.96 -
DY 1.41 1.43 2.63 2.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.45 0.35 0.33 0.24 0.32 1.50%

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