[EPMB] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 23.24%
YoY- 5.43%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 233,924 239,728 256,232 300,143 286,986 294,518 297,160 -14.73%
PBT 6,776 8,654 15,512 25,671 20,650 19,704 21,932 -54.26%
Tax -600 -132 -2,664 -1,411 -357 -344 -5,228 -76.35%
NP 6,176 8,522 12,848 24,260 20,293 19,360 16,704 -48.45%
-
NP to SH 4,458 6,496 12,848 19,188 15,569 14,370 16,704 -58.51%
-
Tax Rate 8.85% 1.53% 17.17% 5.50% 1.73% 1.75% 23.84% -
Total Cost 227,748 231,206 243,384 275,883 266,693 275,158 280,456 -12.94%
-
Net Worth 255,532 265,599 272,533 205,204 0 0 107,139 78.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,496 4,880 3,659 - -
Div Payout % - - - 28.65% 31.35% 25.47% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 255,532 265,599 272,533 205,204 0 0 107,139 78.41%
NOSH 157,735 160,000 162,222 122,145 122,016 121,986 121,749 18.82%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.64% 3.55% 5.01% 8.08% 7.07% 6.57% 5.62% -
ROE 1.74% 2.45% 4.71% 9.35% 0.00% 0.00% 15.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 148.30 149.83 157.95 245.73 235.20 241.44 244.08 -28.24%
EPS 2.83 4.06 7.92 11.80 9.60 8.84 13.72 -65.05%
DPS 0.00 0.00 0.00 4.50 4.00 3.00 0.00 -
NAPS 1.62 1.66 1.68 1.68 0.00 0.00 0.88 50.15%
Adjusted Per Share Value based on latest NOSH - 122,348
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 106.19 108.83 116.32 136.25 130.28 133.70 134.90 -14.73%
EPS 2.02 2.95 5.83 8.71 7.07 6.52 7.58 -58.55%
DPS 0.00 0.00 0.00 2.50 2.22 1.66 0.00 -
NAPS 1.16 1.2057 1.2372 0.9316 0.00 0.00 0.4864 78.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.64 0.68 0.72 0.66 0.69 0.64 0.75 -
P/RPS 0.43 0.45 0.46 0.27 0.29 0.27 0.31 24.35%
P/EPS 22.64 16.75 9.09 4.20 5.41 5.43 5.47 157.56%
EY 4.42 5.97 11.00 23.80 18.49 18.41 18.29 -61.16%
DY 0.00 0.00 0.00 6.82 5.80 4.69 0.00 -
P/NAPS 0.40 0.41 0.43 0.39 0.00 0.00 0.85 -39.47%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 22/06/06 27/02/06 24/11/05 30/08/05 28/04/05 -
Price 0.62 0.67 0.69 0.69 0.67 0.69 0.71 -
P/RPS 0.42 0.45 0.44 0.28 0.28 0.29 0.29 27.97%
P/EPS 21.93 16.50 8.71 4.39 5.25 5.86 5.17 161.80%
EY 4.56 6.06 11.48 22.77 19.04 17.07 19.32 -61.77%
DY 0.00 0.00 0.00 6.52 5.97 4.35 0.00 -
P/NAPS 0.38 0.40 0.41 0.41 0.00 0.00 0.81 -39.59%

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