EPMB | EP MANUFACTURING BHD
0.655 (-6.43%)
T-O (am): 0.700 (08:59:00)
Last updated: 12:14
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 199.64 | 11.15 | 1.33 | 0.7% | 0.00 | 0.61 | 26.1% | 6.9% | 227.2% | 42.0% | ||||||||
| 29 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 158.38 | 1.16 | 0.41 | 0.3% | 0.00 | 0.19 | 14.9% | 27.9% | 96.9% | 172.9% | ||||||||
| 25 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 137.86 | 13.50 | 13.32 | 9.7% | 0.00 | 6.19 | 9.4% | 28.1% | 275.5% | 871.4% | ||||||||
| 30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 152.12 | 3.63 | 3.55 | 2.3% | 0.00 | 1.69 | 18.5% | 55.1% | 54.3% | 819.2% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 186.73 | -0.43 | 2.30 | 1.2% | 0.00 | 1.13 | 50.8% | 47.2% | 510.7% | 16.1% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 123.87 | -0.17 | -0.56 | -0.5% | 0.00 | -0.28 | 15.1% | 196.8% | 67.6% | 92.2% | ||||||||
| 26 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 107.63 | -1.60 | -1.73 | -1.6% | 0.00 | -0.87 | 9.7% | 54.8% | 547.4% | 65.3% | ||||||||
| 31 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 98.10 | 0.47 | 0.39 | 0.4% | 0.00 | 0.20 | 22.7% | 8.6% | 85.9% | 67.5% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 126.85 | 3.20 | 2.74 | 2.2% | 0.00 | 1.39 | 203.9% | 5.5% | 138.4% | 412.8% | ||||||||
| 29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 41.74 | -6.97 | -7.13 | -17.1% | 0.00 | -4.13 | 40.0% | 67.2% | 43.1% | 2960.1% | ||||||||
| 30 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 69.55 | -4.44 | -4.98 | -7.2% | 0.00 | -3.02 | 35.2% | 34.7% | 520.0% | 42.2% | ||||||||
| 28 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 107.28 | 2.08 | 1.19 | 1.1% | 0.00 | 0.75 | 20.0% | 11.8% | 235.4% | 121.9% | ||||||||
| 26 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 134.17 | 0.12 | -0.88 | -0.7% | 0.00 | -0.55 | 5.5% | 3.7% | 276.0% | 79.2% | ||||||||
| 25 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 127.12 | -0.23 | -0.23 | -0.2% | 0.00 | -0.15 | 146.2% | 1.9% | 97.3% | 93.2% | ||||||||
| 25 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 51.65 | -9.09 | -8.62 | -16.7% | 0.00 | -5.45 | 46.2% | 52.5% | 58.9% | 11.2% | ||||||||
| 25 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 95.92 | -4.16 | -5.42 | -5.7% | 0.00 | -3.42 | 31.1% | 14.3% | 28.7% | 5418.6% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 139.27 | -6.88 | -4.21 | -3.0% | 0.00 | -2.66 | 11.6% | 12.6% | 23.8% | 30.1% | ||||||||
| 28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 124.81 | -0.98 | -3.40 | -2.7% | 0.00 | -2.15 | 14.9% | 1.1% | 56.1% | 37.0% | ||||||||
| 29 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 108.61 | -5.80 | -7.76 | -7.1% | 0.00 | -4.89 | 3.0% | 7.0% | 7704.9% | 109.5% | ||||||||
| 31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 111.97 | 1.41 | 0.10 | 0.1% | 0.00 | 0.06 | 9.5% | 7.6% | 101.7% | 68.0% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 123.72 | -6.27 | -6.03 | -4.9% | 0.00 | -3.79 | 1.9% | 12.6% | 142.5% | 47.6% | ||||||||
| 23 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 126.18 | 0.69 | -2.48 | -2.0% | 0.00 | -1.56 | 24.2% | 5.9% | 32.9% | 79.9% | ||||||||
| 27 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 101.55 | -2.20 | -3.70 | -3.6% | 0.00 | -2.33 | 16.2% | 14.6% | 1260.8% | 41.8% | ||||||||
| 25 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 121.14 | 1.90 | 0.32 | 0.3% | 0.00 | 0.20 | 14.4% | 1.4% | 102.8% | 15.6% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 141.49 | -5.12 | -11.51 | -8.1% | 0.00 | -7.23 | 18.7% | 9.7% | 6.9% | 296.3% | ||||||||
| 24 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 119.20 | -8.12 | -12.35 | -10.4% | 0.00 | -7.77 | 34.5% | 9.9% | 94.3% | 46.8% | ||||||||
| 25 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 88.63 | -5.64 | -6.36 | -7.2% | 0.00 | -4.00 | 27.9% | 13.1% | 2404.0% | 114.3% | ||||||||
| 26 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 122.92 | 1.96 | 0.28 | 0.2% | 0.00 | 0.17 | 4.7% | 27.9% | 109.5% | 109.1% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 128.93 | -2.49 | -2.90 | -2.2% | 0.00 | -1.82 | 18.8% | 3.1% | 65.5% | 1133.1% | ||||||||
| 25 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 108.50 | -7.54 | -8.41 | -7.8% | 0.00 | -5.29 | 6.4% | 5.6% | 183.6% | 1514.1% | ||||||||
| 26 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 102.01 | -1.45 | -2.97 | -2.9% | 0.00 | -1.86 | 6.2% | 14.6% | 2.1% | 622.4% | ||||||||
| 27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 96.08 | -1.91 | -3.03 | -3.1% | 0.00 | -1.90 | 27.8% | 28.7% | 1178.7% | 220.6% | ||||||||
| 26 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 133.09 | 3.36 | 0.28 | 0.2% | 0.50 | 0.18 | 15.8% | 0.6% | 52.8% | 95.8% | ||||||||
| 26 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 114.91 | 1.94 | 0.59 | 0.5% | 0.50 | 0.37 | 3.8% | 8.8% | 4.8% | 83.5% | ||||||||
| 25 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 119.49 | 1.84 | 0.57 | 0.5% | 0.00 | 0.36 | 11.4% | 17.1% | 77.4% | 88.9% | ||||||||
| 24 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 134.81 | 4.00 | 2.51 | 1.9% | 0.00 | 1.58 | 1.9% | 15.9% | 62.4% | 23.1% | ||||||||
| 25 Feb 15 | 31/12/14 | 4 | 31/12/14 | 132.24 | 9.56 | 6.68 | 5.1% | 1.00 | 4.20 | 5.0% | 19.7% | 85.3% | 86.8% |
Historical Dividends
Financial Ratios
| EPS | 8.45 sen |
| Trailing PE (Sector Median: 13.2) | 7.7 |
| PEG | 0.08 |
| Altman Z | 1.1 |
| Beaver | -0.0 |
| Current Ratio | 0.91 |
| Debt-Equity (DE) Ratio | 1.04 |
| FCF Yield | -20.67 % |
| Revenue QoQ | 26.05 % |
| Revenue YoY | 6.91% |
| Profit QoQ | 227.21 % |
| Profit YoY | -41.96 % |
| Profit Margin (Sector Median: 2.9) | 2.87 % |
| ROE (ROIC: 5.44) | 6.15 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.2) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.9) | |
| ROE (ROIC: 1.91) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 1.37 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 2.58 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
DATO' SERI THAIVEEGAN A/L ARUMUGAM added 100000.0 units announced on 24 Jul 2023 at ~RM0.965
DATO' SERI THAIVEEGAN A/L ARUMUGAM added 100000.0 units announced on 24 Jul 2023 at ~RM0.965
DATO' SERI THAIVEEGAN A/L ARUMUGAM added 100000.0 units announced on 21 Jul 2023 at ~RM0.965
ENCIK HAMIDON BIN ABDULLAH reduced 300000.0 units announced on 20 Mar 2023 at ~RM0.89
Summary
Market Cap: 144 M.
Number of Shares: 220 M.
Adjusted Float: 93.4%.
Stock highly correlated with
FPGROUP (83%)
AGMO (82%)
DNEX (81%)
GOB (81%)
EP Manufacturing Bhd., an investment holding company, is engaged in the manufacture, assembly, and sale of automotive parts, and carbon composite bicycles and bicycles components. The company offers modular assemblies, suspension parts, and body and engine parts, as well as engineering plastic parts and lamp assemblies. Its products include body parts, such as cross member, sub frame, dash panel, and door panels; suspension parts, such as trailing arms and link controls; engine parts, such as oil pans; modular assemblies, including corner modules, fuel tank modules, and actuation system for the brake system; engineering plastic parts, such as air ducting, bumper assembly, rear spoilers, and fuel rail assy consisting of fuel rail, injectors, and regulators; and lamp assemblies, including rear combination lamps and head lamps. The company is also involved in the manufacture, production, and sale of moulds and dies; manufacture of automotive lamps, allied products, and water meter parts; manufacture, fabrication, production, and sale of engineering plastic components; and manufacture and sale of automotive modular components. In addition, it is engaged in the provision of engineering design, development, and modeling services; and manufacture, assembly, and distribution of water meters. The company, formerly known as Lembah Sempurna, was founded in 1982 and is based in Shah Alam, Malaysia.
Sectors: Industrial Products, Auto Parts, Industrial Products & Services
Code: 7773
Website: http://www.epmb.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 30-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Mutual Concept Sdn Bhd | 19.4% | 27.99 |
| Hkfaex Group Limited | 6.16% | 8.89 |
| Evergion Sdn Bhd | 4.65% | 6.71 |
| Encik Hamidon Bin Abdullah | 4.11% | 5.93 |
| Hamidon Bin Abdullah | 4.05% | 5.84 |
| Ascotville Holding Sdn Bhd | 3.97% | 5.73 |
| Shahrul Azhan Bin Samsudin @ Shamsuddin | 3.58% | 5.17 |
| Mohamed Bin Hashim | 3.39% | 4.89 |
| Abu Sahid Bin Mohamed | 3.04% | 4.39 |
| Aturan Omega Sdn Bhd | 2.67% | 3.85 |
| Symphony Vista Sdn Bhd | 2.5% | 3.61 |
| Sim See Hua | 2.5% | 3.61 |
| Mohd Nizam Bin Mohamed | 2.14% | 3.09 |
| Medinis Imedia (M) Sdn Bhd | 1.92% | 2.77 |
| Ep Properties Sdn Bhd | 1.57% | 2.27 |
| Medinis Sdn Bhd | 1.1% | 1.59 |
| Lee Kian Tak | 0.91% | 1.31 |
| Lim Chiat Juin | 0.91% | 1.31 |
| Lee Chen Mow | 0.89% | 1.28 |
| Tan Seok Hien | 0.84% | 1.21 |
| Lee Chee Beng | 0.76% | 1.1 |
| Lim Ann Kok | 0.63% | 0.91 |
| Koh Kin Lip | 0.59% | 0.85 |
| Chua Meng Min | 0.58% | 0.84 |
| Linden Hamidon Nee Fong | 0.55% | 0.79 |
| Chan Shijin | 0.48% | 0.69 |
| Aida & Drew Consultancy Sdn Bhd | 0.48% | 0.69 |
| Peter Thien @ Peter Thien Shin Foh | 0.04% | 0.06 |
| Dato' Seri Thaiveegan A/L Arumugam | 0.04% | 0.06 |