[EPMB] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 39.24%
YoY- 102.48%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 485,898 574,597 545,987 553,029 474,381 416,184 228,027 13.42%
PBT 29,058 28,329 38,507 16,968 6,945 11,390 -1,052 -
Tax -6,067 5,953 -3,425 -2,235 518 -88 -4,721 4.26%
NP 22,991 34,282 35,082 14,733 7,463 11,302 -5,773 -
-
NP to SH 22,949 34,367 34,325 14,147 6,987 9,951 -6,716 -
-
Tax Rate 20.88% -21.01% 8.89% 13.17% -7.46% 0.77% - -
Total Cost 462,907 540,315 510,905 538,296 466,918 404,882 233,800 12.04%
-
Net Worth 325,489 307,312 263,969 228,743 223,116 223,028 282,671 2.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 3,186 1,605 1,609 3,317 - - - -
Div Payout % 13.88% 4.67% 4.69% 23.45% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 325,489 307,312 263,969 228,743 223,116 223,028 282,671 2.37%
NOSH 159,553 159,229 160,957 165,755 166,504 177,006 181,200 -2.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.73% 5.97% 6.43% 2.66% 1.57% 2.72% -2.53% -
ROE 7.05% 11.18% 13.00% 6.18% 3.13% 4.46% -2.38% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 304.54 360.86 339.21 333.64 284.91 235.12 125.84 15.85%
EPS 14.38 21.58 21.33 8.53 4.20 5.62 -3.71 -
DPS 2.00 1.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 2.04 1.93 1.64 1.38 1.34 1.26 1.56 4.56%
Adjusted Per Share Value based on latest NOSH - 165,755
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 169.68 200.65 190.66 193.12 165.65 145.33 79.63 13.42%
EPS 8.01 12.00 11.99 4.94 2.44 3.47 -2.35 -
DPS 1.11 0.56 0.56 1.16 0.00 0.00 0.00 -
NAPS 1.1366 1.0731 0.9218 0.7988 0.7791 0.7788 0.9871 2.37%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.80 0.80 0.93 0.49 0.25 0.42 0.54 -
P/RPS 0.26 0.22 0.27 0.15 0.09 0.18 0.43 -8.03%
P/EPS 5.56 3.71 4.36 5.74 5.96 7.47 -14.57 -
EY 17.98 26.98 22.93 17.42 16.79 13.39 -6.86 -
DY 2.50 1.25 1.08 4.08 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.57 0.36 0.19 0.33 0.35 1.81%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 19/08/11 30/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.745 0.79 0.75 0.51 0.31 0.39 0.57 -
P/RPS 0.24 0.22 0.22 0.15 0.11 0.17 0.45 -9.93%
P/EPS 5.18 3.66 3.52 5.98 7.39 6.94 -15.38 -
EY 19.31 27.32 28.43 16.73 13.54 14.41 -6.50 -
DY 2.68 1.27 1.33 3.92 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.46 0.37 0.23 0.31 0.37 0.00%

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