[EPMB] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -140.64%
YoY- 36.19%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 649,013 635,099 456,441 352,743 413,964 469,105 490,369 4.77%
PBT 19,565 17,853 1,910 -9,216 -20,363 -11,636 -4,733 -
Tax -7,854 1,725 -1,071 -2,333 1,869 -5,450 -12,641 -7.61%
NP 11,711 19,578 839 -11,549 -18,494 -17,086 -17,374 -
-
NP to SH 10,691 19,578 839 -11,801 -18,494 -17,086 -17,374 -
-
Tax Rate 40.14% -9.66% 56.07% - - - - -
Total Cost 637,302 615,521 455,602 364,292 432,458 486,191 507,743 3.85%
-
Net Worth 315,004 301,568 280,977 245,367 248,381 266,402 284,522 1.70%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 315,004 301,568 280,977 245,367 248,381 266,402 284,522 1.70%
NOSH 220,282 220,282 218,782 172,794 165,960 165,960 165,960 4.82%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.80% 3.08% 0.18% -3.27% -4.47% -3.64% -3.54% -
ROE 3.39% 6.49% 0.30% -4.81% -7.45% -6.41% -6.11% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 294.63 288.52 224.18 204.14 261.66 295.83 308.50 -0.76%
EPS 4.85 8.89 0.41 -6.83 -11.69 -10.77 -10.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.37 1.38 1.42 1.57 1.68 1.79 -3.66%
Adjusted Per Share Value based on latest NOSH - 172,794
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 294.63 288.31 207.21 160.13 187.92 212.96 222.61 4.77%
EPS 4.85 8.89 0.38 -5.36 -8.40 -7.76 -7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.369 1.2755 1.1139 1.1276 1.2094 1.2916 1.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.65 0.845 1.13 0.46 0.265 0.37 0.45 -
P/RPS 0.22 0.29 0.50 0.23 0.10 0.13 0.15 6.58%
P/EPS 13.39 9.50 274.23 -6.74 -2.27 -3.43 -4.12 -
EY 7.47 10.53 0.36 -14.85 -44.11 -29.12 -24.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.62 0.82 0.32 0.17 0.22 0.25 10.28%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 29/11/23 29/11/22 29/11/21 25/11/20 28/11/19 23/11/18 -
Price 0.63 0.78 1.01 0.925 0.285 0.37 0.47 -
P/RPS 0.21 0.27 0.45 0.45 0.11 0.13 0.15 5.76%
P/EPS 12.98 8.77 245.10 -13.54 -2.44 -3.43 -4.30 -
EY 7.70 11.40 0.41 -7.38 -41.02 -29.12 -23.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.73 0.65 0.18 0.22 0.26 9.15%

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