[EPMB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 43.81%
YoY- 29.03%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 495,249 590,515 562,754 514,149 476,647 368,672 210,646 15.29%
PBT 30,855 32,070 35,628 9,837 8,128 11,960 -4,035 -
Tax -4,397 6,457 -5,928 690 488 -3,454 -1,291 22.63%
NP 26,458 38,527 29,700 10,527 8,616 8,506 -5,326 -
-
NP to SH 26,437 38,572 28,760 10,160 7,874 6,896 -6,227 -
-
Tax Rate 14.25% -20.13% 16.64% -7.01% -6.00% 28.88% - -
Total Cost 468,791 551,988 533,054 503,622 468,031 360,166 215,972 13.77%
-
Net Worth 321,765 298,307 244,651 226,045 220,308 303,484 258,655 3.70%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,186 3,215 1,657 1,659 - - - -
Div Payout % 12.05% 8.34% 5.76% 16.33% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 321,765 298,307 244,651 226,045 220,308 303,484 258,655 3.70%
NOSH 159,289 159,522 160,955 166,209 165,645 188,499 164,748 -0.55%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.34% 6.52% 5.28% 2.05% 1.81% 2.31% -2.53% -
ROE 8.22% 12.93% 11.76% 4.49% 3.57% 2.27% -2.41% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 310.91 370.18 349.63 309.34 287.75 195.58 127.86 15.94%
EPS 16.60 24.18 17.87 6.11 4.75 3.66 -3.78 -
DPS 2.00 2.00 1.03 1.00 0.00 0.00 0.00 -
NAPS 2.02 1.87 1.52 1.36 1.33 1.61 1.57 4.28%
Adjusted Per Share Value based on latest NOSH - 166,209
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 224.82 268.07 255.47 233.40 216.38 167.36 95.63 15.29%
EPS 12.00 17.51 13.06 4.61 3.57 3.13 -2.83 -
DPS 1.45 1.46 0.75 0.75 0.00 0.00 0.00 -
NAPS 1.4607 1.3542 1.1106 1.0262 1.0001 1.3777 1.1742 3.70%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.695 0.80 0.61 0.49 0.14 0.45 0.52 -
P/RPS 0.22 0.22 0.17 0.16 0.05 0.23 0.41 -9.84%
P/EPS 4.19 3.31 3.41 8.02 2.95 12.30 -13.76 -
EY 23.88 30.22 29.29 12.48 33.95 8.13 -7.27 -
DY 2.88 2.50 1.69 2.04 0.00 0.00 0.00 -
P/NAPS 0.34 0.43 0.40 0.36 0.11 0.28 0.33 0.49%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 27/04/12 28/04/11 30/04/10 28/05/09 09/05/08 31/05/07 -
Price 0.70 0.80 0.76 0.51 0.18 0.45 0.49 -
P/RPS 0.23 0.22 0.22 0.16 0.06 0.23 0.38 -8.02%
P/EPS 4.22 3.31 4.25 8.34 3.79 12.30 -12.96 -
EY 23.71 30.22 23.51 11.99 26.41 8.13 -7.71 -
DY 2.86 2.50 1.36 1.96 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.50 0.38 0.14 0.28 0.31 2.04%

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