[EPMB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -30.26%
YoY- 170.29%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 85,480 67,982 72,968 74,290 67,090 70,434 57,653 29.93%
PBT 10,092 5,636 4,369 5,483 8,396 7,108 6,149 39.01%
Tax -1,145 -96 -142 -1,307 -2,408 -1,168 -1,423 -13.45%
NP 8,947 5,540 4,227 4,176 5,988 5,940 4,726 52.85%
-
NP to SH 7,451 4,492 3,009 4,176 5,988 5,940 4,726 35.34%
-
Tax Rate 11.35% 1.70% 3.25% 23.84% 28.68% 16.43% 23.14% -
Total Cost 76,533 62,442 68,741 70,114 61,102 64,494 52,927 27.78%
-
Net Worth 122,348 0 0 107,139 104,400 97,027 96,615 16.99%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,835 1,830 1,834 - 4,200 1,774 - -
Div Payout % 24.63% 40.76% 60.98% - 70.14% 29.88% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 122,348 0 0 107,139 104,400 97,027 96,615 16.99%
NOSH 122,348 122,065 122,317 121,749 120,000 118,326 116,403 3.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.47% 8.15% 5.79% 5.62% 8.93% 8.43% 8.20% -
ROE 6.09% 0.00% 0.00% 3.90% 5.74% 6.12% 4.89% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 69.87 55.69 59.65 61.02 55.91 59.53 49.53 25.70%
EPS 4.56 2.76 1.85 3.43 4.99 5.02 4.06 8.02%
DPS 1.50 1.50 1.50 0.00 3.50 1.50 0.00 -
NAPS 1.00 0.00 0.00 0.88 0.87 0.82 0.83 13.18%
Adjusted Per Share Value based on latest NOSH - 121,749
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.80 30.86 33.12 33.72 30.46 31.97 26.17 29.92%
EPS 3.38 2.04 1.37 1.90 2.72 2.70 2.15 35.09%
DPS 0.83 0.83 0.83 0.00 1.91 0.81 0.00 -
NAPS 0.5554 0.00 0.00 0.4864 0.4739 0.4405 0.4386 16.99%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.66 0.69 0.64 0.75 0.78 0.80 0.98 -
P/RPS 0.94 1.24 1.07 1.23 1.40 1.34 1.98 -39.06%
P/EPS 10.84 18.75 26.02 21.87 15.63 15.94 24.14 -41.27%
EY 9.23 5.33 3.84 4.57 6.40 6.27 4.14 70.41%
DY 2.27 2.17 2.34 0.00 4.49 1.87 0.00 -
P/NAPS 0.66 0.00 0.00 0.85 0.90 0.98 1.18 -32.04%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 08/11/04 18/08/04 -
Price 0.69 0.67 0.69 0.71 0.81 0.71 0.92 -
P/RPS 0.99 1.20 1.16 1.16 1.45 1.19 1.86 -34.24%
P/EPS 11.33 18.21 28.05 20.70 16.23 14.14 22.66 -36.92%
EY 8.83 5.49 3.57 4.83 6.16 7.07 4.41 58.65%
DY 2.17 2.24 2.17 0.00 4.32 2.11 0.00 -
P/NAPS 0.69 0.00 0.00 0.81 0.93 0.87 1.11 -27.10%

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