[EPMB] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -41.76%
YoY- 82.6%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 449,377 448,367 329,595 218,571 274,695 345,381 348,878 4.30%
PBT 8,410 18,288 -1,294 -9,333 -13,484 -5,367 390 66.75%
Tax 358 -1,010 -607 -1,592 -796 -5,693 -6,259 -
NP 8,768 17,278 -1,901 -10,925 -14,280 -11,060 -5,869 -
-
NP to SH 9,356 17,278 -1,901 -10,925 -14,280 -11,060 -5,869 -
-
Tax Rate -4.26% 5.52% - - - - 1,604.87% -
Total Cost 440,609 431,089 331,496 229,496 288,975 356,441 354,747 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 2.97% 5.73% -0.68% -4.45% -5.75% -4.15% -2.06% -
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 204.00 203.69 161.88 126.49 173.63 217.81 219.49 -1.21%
EPS 4.25 7.85 -0.93 -6.32 -9.03 -6.97 -3.69 -
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 - 218,782
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 204.00 203.54 149.62 99.22 124.70 156.79 158.38 4.30%
EPS 4.25 7.84 -0.86 -4.96 -6.48 -5.02 -2.66 -
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 0.32 0.41 0.70 0.36 0.15 0.17 0.21 7.26%
P/EPS 15.30 10.77 -121.03 -7.28 -2.94 -5.30 -12.19 -
EY 6.53 9.29 -0.83 -13.74 -34.06 -18.85 -8.21 -
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 0.31 0.38 0.62 0.73 0.16 0.17 0.21 6.70%
P/EPS 14.83 9.94 -108.18 -14.63 -3.16 -5.30 -12.73 -
EY 6.74 10.06 -0.92 -6.84 -31.67 -18.85 -7.86 -
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