[EPMB] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 107.83%
YoY- 121.86%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 164,763 152,122 98,100 107,283 95,925 111,969 121,140 5.25%
PBT 7,552 3,629 475 2,078 -4,156 1,413 1,902 25.81%
Tax -3,116 -81 -89 -892 -1,269 -1,311 -1,583 11.93%
NP 4,436 3,548 386 1,186 -5,425 102 319 55.00%
-
NP to SH 4,572 3,548 386 1,186 -5,425 102 319 55.79%
-
Tax Rate 41.26% 2.23% 18.74% 42.93% - 92.78% 83.23% -
Total Cost 160,327 148,574 97,714 106,097 101,350 111,867 120,821 4.82%
-
Net Worth 310,598 286,916 262,754 248,341 256,604 277,943 291,012 1.09%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 310,598 286,916 262,754 248,341 256,604 277,943 291,012 1.09%
NOSH 220,282 220,282 197,560 165,960 165,960 165,960 165,960 4.82%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.69% 2.33% 0.39% 1.11% -5.66% 0.09% 0.26% -
ROE 1.47% 1.24% 0.15% 0.48% -2.11% 0.04% 0.11% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 74.80 72.64 49.66 67.82 60.56 70.50 76.18 -0.30%
EPS 2.08 1.69 0.20 0.75 -3.42 0.06 0.20 47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.37 1.33 1.57 1.62 1.75 1.83 -4.24%
Adjusted Per Share Value based on latest NOSH - 165,960
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 74.80 69.06 44.53 48.70 43.55 50.83 54.99 5.25%
EPS 2.08 1.61 0.18 0.54 -2.46 0.05 0.14 56.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.3025 1.1928 1.1274 1.1649 1.2618 1.3211 1.09%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.64 0.89 1.18 0.375 0.225 0.35 0.43 -
P/RPS 0.86 1.23 2.38 0.55 0.37 0.50 0.56 7.40%
P/EPS 30.84 52.53 603.94 50.01 -6.57 544.99 214.36 -27.59%
EY 3.24 1.90 0.17 2.00 -15.22 0.18 0.47 37.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.65 0.89 0.24 0.14 0.20 0.23 11.82%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 31/05/22 28/05/21 25/06/20 31/05/19 25/05/18 -
Price 0.69 0.47 1.05 0.435 0.325 0.325 0.46 -
P/RPS 0.92 0.65 2.11 0.64 0.54 0.46 0.60 7.37%
P/EPS 33.24 27.74 537.40 58.02 -9.49 506.06 229.31 -27.50%
EY 3.01 3.60 0.19 1.72 -10.54 0.20 0.44 37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.34 0.79 0.28 0.20 0.19 0.25 11.85%

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