[EPMB] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 36.22%
YoY- -16.86%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 667,614 600,586 374,314 438,126 411,644 470,484 483,382 5.52%
PBT 22,143 16,520 -4,887 -2,482 -21,112 -9,966 -13,543 -
Tax -11,680 2,090 -844 -2,170 -554 -6,200 -13,701 -2.62%
NP 10,463 18,610 -5,731 -4,652 -21,666 -16,166 -27,244 -
-
NP to SH 9,208 18,610 -5,731 -4,904 -21,666 -16,166 -27,243 -
-
Tax Rate 52.75% -12.65% - - - - - -
Total Cost 657,151 581,976 380,045 442,778 433,310 486,650 510,626 4.29%
-
Net Worth 312,801 301,130 260,779 249,107 248,574 269,739 287,750 1.39%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 312,801 301,130 260,779 249,107 248,574 269,739 287,750 1.39%
NOSH 220,282 220,282 197,560 165,960 165,960 165,960 165,960 4.82%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.57% 3.10% -1.53% -1.06% -5.26% -3.44% -5.64% -
ROE 2.94% 6.18% -2.20% -1.97% -8.72% -5.99% -9.47% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 303.07 279.22 189.47 265.58 259.99 296.52 304.06 -0.05%
EPS 4.18 8.65 -2.90 -2.97 -13.68 -10.19 -17.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.40 1.32 1.51 1.57 1.70 1.81 -3.96%
Adjusted Per Share Value based on latest NOSH - 197,560
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 233.13 209.73 130.71 152.99 143.75 164.29 168.80 5.52%
EPS 3.22 6.50 -2.00 -1.71 -7.57 -5.65 -9.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0923 1.0516 0.9106 0.8699 0.868 0.9419 1.0048 1.40%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.765 0.755 1.03 0.50 0.27 0.35 0.46 -
P/RPS 0.25 0.27 0.54 0.19 0.10 0.12 0.15 8.87%
P/EPS 18.30 8.73 -35.51 -16.82 -1.97 -3.44 -2.68 -
EY 5.46 11.46 -2.82 -5.95 -50.68 -29.11 -37.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 0.78 0.33 0.17 0.21 0.25 13.68%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 29/08/24 25/08/23 26/08/22 30/08/21 25/08/20 29/08/19 27/08/18 -
Price 0.64 0.935 1.08 0.49 0.31 0.35 0.465 -
P/RPS 0.21 0.33 0.57 0.18 0.12 0.12 0.15 5.76%
P/EPS 15.31 10.81 -37.23 -16.48 -2.27 -3.44 -2.71 -
EY 6.53 9.25 -2.69 -6.07 -44.14 -29.11 -36.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.67 0.82 0.32 0.20 0.21 0.26 9.56%

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