[EPMB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -13.97%
YoY- 14.58%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 256,232 300,143 286,986 294,518 297,160 239,149 229,413 7.65%
PBT 15,512 25,671 20,650 19,704 21,932 23,804 20,544 -17.09%
Tax -2,664 -1,411 -357 -344 -5,228 -5,605 -4,262 -26.91%
NP 12,848 24,260 20,293 19,360 16,704 18,199 16,281 -14.61%
-
NP to SH 12,848 19,188 15,569 14,370 16,704 18,199 16,281 -14.61%
-
Tax Rate 17.17% 5.50% 1.73% 1.75% 23.84% 23.55% 20.75% -
Total Cost 243,384 275,883 266,693 275,158 280,456 220,950 213,132 9.26%
-
Net Worth 272,533 205,204 0 0 107,139 100,527 93,492 104.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,496 4,880 3,659 - 5,777 2,280 -
Div Payout % - 28.65% 31.35% 25.47% - 31.75% 14.01% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 272,533 205,204 0 0 107,139 100,527 93,492 104.19%
NOSH 162,222 122,145 122,016 121,986 121,749 115,549 114,014 26.53%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.01% 8.08% 7.07% 6.57% 5.62% 7.61% 7.10% -
ROE 4.71% 9.35% 0.00% 0.00% 15.59% 18.10% 17.41% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 157.95 245.73 235.20 241.44 244.08 206.97 201.21 -14.91%
EPS 7.92 11.80 9.60 8.84 13.72 15.75 14.28 -32.51%
DPS 0.00 4.50 4.00 3.00 0.00 5.00 2.00 -
NAPS 1.68 1.68 0.00 0.00 0.88 0.87 0.82 61.38%
Adjusted Per Share Value based on latest NOSH - 122,317
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 116.32 136.25 130.28 133.70 134.90 108.56 104.14 7.65%
EPS 5.83 8.71 7.07 6.52 7.58 8.26 7.39 -14.63%
DPS 0.00 2.50 2.22 1.66 0.00 2.62 1.04 -
NAPS 1.2372 0.9316 0.00 0.00 0.4864 0.4564 0.4244 104.20%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.72 0.66 0.69 0.64 0.75 0.78 0.80 -
P/RPS 0.46 0.27 0.29 0.27 0.31 0.38 0.40 9.77%
P/EPS 9.09 4.20 5.41 5.43 5.47 4.95 5.60 38.15%
EY 11.00 23.80 18.49 18.41 18.29 20.19 17.85 -27.60%
DY 0.00 6.82 5.80 4.69 0.00 6.41 2.50 -
P/NAPS 0.43 0.39 0.00 0.00 0.85 0.90 0.98 -42.28%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/06/06 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 08/11/04 -
Price 0.69 0.69 0.67 0.69 0.71 0.81 0.71 -
P/RPS 0.44 0.28 0.28 0.29 0.29 0.39 0.35 16.49%
P/EPS 8.71 4.39 5.25 5.86 5.17 5.14 4.97 45.40%
EY 11.48 22.77 19.04 17.07 19.32 19.44 20.11 -31.20%
DY 0.00 6.52 5.97 4.35 0.00 6.17 2.82 -
P/NAPS 0.41 0.41 0.00 0.00 0.81 0.93 0.87 -39.46%

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