[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

EPMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	485,898	574,597	545,987	553,029	474,381	416,184	228,027	13.42%
YoY %	-15.44%	5.24%	-1.27%	16.58%	13.98%	82.52%	-	-
Horiz. %	213.09%	251.99%	239.44%	242.53%	208.04%	182.52%	100.00%	-
PBT	29,058	28,329	38,507	16,968	6,945	11,390	-1,052	-
YoY %	2.57%	-26.43%	126.94%	144.32%	-39.03%	1,182.70%	-	-
Horiz. %	-2,762.17%	-2,692.87%	-3,660.36%	-1,612.93%	-660.17%	-1,082.70%	100.00%	-
Tax	-6,067	5,953	-3,425	-2,235	518	-88	-4,721	4.26%
YoY %	-201.92%	273.81%	-53.24%	-531.47%	688.64%	98.14%	-	-
Horiz. %	128.51%	-126.10%	72.55%	47.34%	-10.97%	1.86%	100.00%	-
NP	22,991	34,282	35,082	14,733	7,463	11,302	-5,773	-
YoY %	-32.94%	-2.28%	138.12%	97.41%	-33.97%	295.77%	-	-
Horiz. %	-398.25%	-593.83%	-607.69%	-255.21%	-129.27%	-195.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,949	34,367	34,325	14,147	6,987	9,951	-6,716	-
YoY %	-33.22%	0.12%	142.63%	102.48%	-29.79%	248.17%	-	-
Horiz. %	-341.71%	-511.72%	-511.09%	-210.65%	-104.04%	-148.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.88%	-21.01%	8.89%	13.17%	-7.46%	0.77%	-	-
YoY %	199.38%	-336.33%	-32.50%	276.54%	-1,068.83%	0.00%	-	-
Horiz. %	2,711.69%	-2,728.57%	1,154.55%	1,710.39%	-968.83%	100.00%	-	-
Total Cost	462,907	540,315	510,905	538,296	466,918	404,882	233,800	12.04%
YoY %	-14.33%	5.76%	-5.09%	15.29%	15.32%	73.17%	-	-
Horiz. %	197.99%	231.10%	218.52%	230.24%	199.71%	173.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	325,489	307,312	263,969	228,743	223,116	223,028	282,671	2.37%
YoY %	5.91%	16.42%	15.40%	2.52%	0.04%	-21.10%	-	-
Horiz. %	115.15%	108.72%	93.38%	80.92%	78.93%	78.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	3,186	1,605	1,609	3,317	-	-	-	-
YoY %	98.50%	-0.25%	-51.49%	0.00%	-	-	-	-
Horiz. %	96.05%	48.39%	48.51%	100.00%	-	-	-	-
Div Payout %	13.88%	4.67%	4.69%	23.45%	-	-	-	-
YoY %	197.22%	-0.43%	-80.00%	0.00%	-	-	-	-
Horiz. %	59.19%	19.91%	20.00%	100.00%	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	325,489	307,312	263,969	228,743	223,116	223,028	282,671	2.37%
YoY %	5.91%	16.42%	15.40%	2.52%	0.04%	-21.10%	-	-
Horiz. %	115.15%	108.72%	93.38%	80.92%	78.93%	78.90%	100.00%	-
NOSH	159,553	159,229	160,957	165,755	166,504	177,006	181,200	-2.09%
YoY %	0.20%	-1.07%	-2.89%	-0.45%	-5.93%	-2.31%	-	-
Horiz. %	88.05%	87.87%	88.83%	91.48%	91.89%	97.69%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	4.73%	5.97%	6.43%	2.66%	1.57%	2.72%	-2.53%	-
YoY %	-20.77%	-7.15%	141.73%	69.43%	-42.28%	207.51%	-	-
Horiz. %	-186.96%	-235.97%	-254.15%	-105.14%	-62.06%	-107.51%	100.00%	-
ROE	7.05%	11.18%	13.00%	6.18%	3.13%	4.46%	-2.38%	-
YoY %	-36.94%	-14.00%	110.36%	97.44%	-29.82%	287.39%	-	-
Horiz. %	-296.22%	-469.75%	-546.22%	-259.66%	-131.51%	-187.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	304.54	360.86	339.21	333.64	284.91	235.12	125.84	15.85%
YoY %	-15.61%	6.38%	1.67%	17.10%	21.18%	86.84%	-	-
Horiz. %	242.01%	286.76%	269.56%	265.13%	226.41%	186.84%	100.00%	-
EPS	14.38	21.58	21.33	8.53	4.20	5.62	-3.71	-
YoY %	-33.36%	1.17%	150.06%	103.10%	-25.27%	251.48%	-	-
Horiz. %	-387.60%	-581.67%	-574.93%	-229.92%	-113.21%	-151.48%	100.00%	-
DPS	2.00	1.00	1.00	2.00	0.00	0.00	0.00	-
YoY %	100.00%	0.00%	-50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	50.00%	50.00%	100.00%	-	-	-	-
NAPS	2.04	1.93	1.64	1.38	1.34	1.26	1.56	4.56%
YoY %	5.70%	17.68%	18.84%	2.99%	6.35%	-19.23%	-	-
Horiz. %	130.77%	123.72%	105.13%	88.46%	85.90%	80.77%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 165,755
RPS	220.58	260.85	247.86	251.05	215.35	188.93	103.52	13.42%
YoY %	-15.44%	5.24%	-1.27%	16.58%	13.98%	82.51%	-	-
Horiz. %	213.08%	251.98%	239.43%	242.51%	208.03%	182.51%	100.00%	-
EPS	10.42	15.60	15.58	6.42	3.17	4.52	-3.05	-
YoY %	-33.21%	0.13%	142.68%	102.52%	-29.87%	248.20%	-	-
Horiz. %	-341.64%	-511.48%	-510.82%	-210.49%	-103.93%	-148.20%	100.00%	-
DPS	1.45	0.73	0.73	1.51	0.00	0.00	0.00	-
YoY %	98.63%	0.00%	-51.66%	0.00%	0.00%	0.00%	-	-
Horiz. %	96.03%	48.34%	48.34%	100.00%	-	-	-	-
NAPS	1.4776	1.3951	1.1983	1.0384	1.0129	1.0125	1.2832	2.37%
YoY %	5.91%	16.42%	15.40%	2.52%	0.04%	-21.10%	-	-
Horiz. %	115.15%	108.72%	93.38%	80.92%	78.94%	78.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	18.18%	-18.52%	80.00%	66.67%	-50.00%	-58.14%	-	-
Horiz. %	60.47%	51.16%	62.79%	34.88%	20.93%	41.86%	100.00%	-
P/EPS	5.56	3.71	4.36	5.74	5.96	7.47	-14.57	-
YoY %	49.87%	-14.91%	-24.04%	-3.69%	-20.21%	151.27%	-	-
Horiz. %	-38.16%	-25.46%	-29.92%	-39.40%	-40.91%	-51.27%	100.00%	-
EY	17.98	26.98	22.93	17.42	16.79	13.39	-6.86	-
YoY %	-33.36%	17.66%	31.63%	3.75%	25.39%	295.19%	-	-
Horiz. %	-262.10%	-393.29%	-334.26%	-253.94%	-244.75%	-195.19%	100.00%	-
DY	2.50	1.25	1.08	4.08	0.00	0.00	0.00	-
YoY %	100.00%	15.74%	-73.53%	0.00%	0.00%	0.00%	-	-
Horiz. %	61.27%	30.64%	26.47%	100.00%	-	-	-	-
P/NAPS	0.39	0.41	0.57	0.36	0.19	0.33	0.35	1.81%
YoY %	-4.88%	-28.07%	58.33%	89.47%	-42.42%	-5.71%	-	-
Horiz. %	111.43%	117.14%	162.86%	102.86%	54.29%	94.29%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	9.09%	0.00%	46.67%	36.36%	-35.29%	-62.22%	-	-
Horiz. %	53.33%	48.89%	48.89%	33.33%	24.44%	37.78%	100.00%	-
P/EPS	5.18	3.66	3.52	5.98	7.39	6.94	-15.38	-
YoY %	41.53%	3.98%	-41.14%	-19.08%	6.48%	145.12%	-	-
Horiz. %	-33.68%	-23.80%	-22.89%	-38.88%	-48.05%	-45.12%	100.00%	-
EY	19.31	27.32	28.43	16.73	13.54	14.41	-6.50	-
YoY %	-29.32%	-3.90%	69.93%	23.56%	-6.04%	321.69%	-	-
Horiz. %	-297.08%	-420.31%	-437.38%	-257.38%	-208.31%	-221.69%	100.00%	-
DY	2.68	1.27	1.33	3.92	0.00	0.00	0.00	-
YoY %	111.02%	-4.51%	-66.07%	0.00%	0.00%	0.00%	-	-
Horiz. %	68.37%	32.40%	33.93%	100.00%	-	-	-	-
P/NAPS	0.37	0.41	0.46	0.37	0.23	0.31	0.37	0.00%
YoY %	-9.76%	-10.87%	24.32%	60.87%	-25.81%	-16.22%	-	-
Horiz. %	100.00%	110.81%	124.32%	100.00%	62.16%	83.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos