[EPMB] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -86.41%
YoY- -31.9%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 137,704 125,497 150,228 103,543 110,625 44,972 64,058 13.59%
PBT 10,517 8,523 4,533 1,122 1,646 -6,561 3,878 18.07%
Tax -1,823 122 -301 0 -20 444 -666 18.25%
NP 8,694 8,645 4,232 1,122 1,626 -6,117 3,212 18.03%
-
NP to SH 8,739 8,645 4,122 1,027 1,508 -5,898 3,212 18.13%
-
Tax Rate 17.33% -1.43% 6.64% 0.00% 1.22% - 17.17% -
Total Cost 129,010 116,852 145,996 102,421 108,999 51,089 60,846 13.33%
-
Net Worth 298,307 244,651 226,045 220,308 303,484 258,655 272,533 1.51%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 298,307 244,651 226,045 220,308 303,484 258,655 272,533 1.51%
NOSH 159,522 160,955 166,209 165,645 188,499 164,748 162,222 -0.27%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.31% 6.89% 2.82% 1.08% 1.47% -13.60% 5.01% -
ROE 2.93% 3.53% 1.82% 0.47% 0.50% -2.28% 1.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 86.32 77.97 90.38 62.51 58.69 27.30 39.49 13.90%
EPS 5.48 5.36 2.48 0.62 0.80 -3.58 1.98 18.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.52 1.36 1.33 1.61 1.57 1.68 1.80%
Adjusted Per Share Value based on latest NOSH - 165,645
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 62.51 56.97 68.20 47.00 50.22 20.42 29.08 13.59%
EPS 3.97 3.92 1.87 0.47 0.68 -2.68 1.46 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3542 1.1106 1.0262 1.0001 1.3777 1.1742 1.2372 1.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.80 0.61 0.49 0.14 0.45 0.52 0.72 -
P/RPS 0.93 0.78 0.54 0.22 0.77 1.90 1.82 -10.57%
P/EPS 14.60 11.36 19.76 22.58 56.25 -14.53 36.36 -14.09%
EY 6.85 8.81 5.06 4.43 1.78 -6.88 2.75 16.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.36 0.11 0.28 0.33 0.43 0.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 27/04/12 28/04/11 30/04/10 28/05/09 09/05/08 31/05/07 22/06/06 -
Price 0.80 0.76 0.51 0.18 0.45 0.49 0.69 -
P/RPS 0.93 0.97 0.56 0.29 0.77 1.80 1.75 -9.99%
P/EPS 14.60 14.15 20.56 29.03 56.25 -13.69 34.85 -13.48%
EY 6.85 7.07 4.86 3.44 1.78 -7.31 2.87 15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.38 0.14 0.28 0.31 0.41 0.79%

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