[EPMB] QoQ Cumulative 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- 64.32%
YoY- 5.43%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 175,443 119,864 64,058 300,143 215,240 147,259 74,290 77.24%
PBT 5,082 4,327 3,878 25,671 15,488 9,852 5,483 -4.93%
Tax -450 -66 -666 -1,411 -268 -172 -1,307 -50.84%
NP 4,632 4,261 3,212 24,260 15,220 9,680 4,176 7.14%
-
NP to SH 3,344 3,248 3,212 19,188 11,677 7,185 4,176 -13.75%
-
Tax Rate 8.85% 1.53% 17.17% 5.50% 1.73% 1.75% 23.84% -
Total Cost 170,811 115,603 60,846 275,883 200,020 137,579 70,114 80.95%
-
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 3,660 1,829 - -
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 1.31% 1.22% 1.18% 9.35% 0.00% 0.00% 3.90% -
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 111.23 74.92 39.49 245.73 176.40 120.72 61.02 49.16%
EPS 2.12 2.03 1.98 11.80 7.20 4.42 3.43 -27.41%
DPS 0.00 0.00 0.00 4.50 3.00 1.50 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 79.64 54.41 29.08 136.25 97.71 66.85 33.72 77.25%
EPS 1.52 1.47 1.46 8.71 5.30 3.26 1.90 -13.81%
DPS 0.00 0.00 0.00 2.50 1.66 0.83 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 0.58 0.91 1.82 0.27 0.39 0.53 1.23 -39.38%
P/EPS 30.19 33.50 36.36 4.20 7.21 10.87 21.87 23.95%
EY 3.31 2.99 2.75 23.80 13.87 9.20 4.57 -19.33%
DY 0.00 0.00 0.00 6.82 4.35 2.34 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 0.56 0.89 1.75 0.28 0.38 0.57 1.16 -38.43%
P/EPS 29.25 33.00 34.85 4.39 7.00 11.71 20.70 25.89%
EY 3.42 3.03 2.87 22.77 14.28 8.54 4.83 -20.54%
DY 0.00 0.00 0.00 6.52 4.48 2.17 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