[EPMB] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -275.97%
YoY- 79.21%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 199,636 186,732 126,846 134,172 139,269 123,724 141,491 5.90%
PBT 11,155 -435 3,204 117 -6,879 -6,269 -5,123 -
Tax -8,212 2,735 -464 -741 2,665 243 -6,382 4.28%
NP 2,943 2,300 2,740 -624 -4,214 -6,026 -11,505 -
-
NP to SH 1,335 2,300 2,740 -876 -4,214 -6,026 -11,505 -
-
Tax Rate 73.62% - 14.48% 633.33% - - - -
Total Cost 196,693 184,432 124,106 134,796 143,483 129,750 152,996 4.27%
-
Net Worth 301,787 283,316 262,754 246,759 263,070 278,005 291,083 0.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 301,787 283,316 262,754 246,759 263,070 278,005 291,083 0.60%
NOSH 220,282 220,282 197,560 165,960 165,960 165,960 165,960 4.83%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.47% 1.23% 2.16% -0.47% -3.03% -4.87% -8.13% -
ROE 0.44% 0.81% 1.04% -0.36% -1.60% -2.17% -3.95% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 90.63 91.61 64.21 84.82 87.88 77.88 88.95 0.31%
EPS 0.61 1.13 1.39 -0.55 -2.66 -3.79 -7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.39 1.33 1.56 1.66 1.75 1.83 -4.70%
Adjusted Per Share Value based on latest NOSH - 165,960
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 69.71 65.21 44.29 46.85 48.63 43.20 49.41 5.90%
EPS 0.47 0.80 0.96 -0.31 -1.47 -2.10 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0538 0.9893 0.9175 0.8617 0.9186 0.9708 1.0165 0.60%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.755 0.995 1.07 0.32 0.325 0.46 0.50 -
P/RPS 0.83 1.09 1.67 0.38 0.37 0.59 0.56 6.77%
P/EPS 124.58 88.18 77.15 -57.78 -12.22 -12.13 -6.91 -
EY 0.80 1.13 1.30 -1.73 -8.18 -8.25 -14.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.80 0.21 0.20 0.26 0.27 12.58%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 27/02/18 -
Price 0.675 0.945 1.28 0.405 0.35 0.40 0.455 -
P/RPS 0.74 1.03 1.99 0.48 0.40 0.51 0.51 6.39%
P/EPS 111.38 83.75 92.29 -73.13 -13.16 -10.54 -6.29 -
EY 0.90 1.19 1.08 -1.37 -7.60 -9.48 -15.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.96 0.26 0.21 0.23 0.25 11.86%

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