[EPMB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 28.95%
YoY- 10.18%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 221,312 204,562 169,728 134,178 106,960 105,494 106,137 63.14%
PBT 23,087 21,478 -234 -9,943 -17,231 -20,094 -12,032 -
Tax -10,317 -9,729 -4,654 -3,446 -1,613 -1,763 -1,751 225.86%
NP 12,770 11,749 -4,888 -13,389 -18,844 -21,857 -13,783 -
-
NP to SH 12,770 11,749 -4,888 -13,389 -18,844 -21,857 -13,783 -
-
Tax Rate 44.69% 45.30% - - - - - -
Total Cost 208,542 192,813 174,616 147,567 125,804 127,351 119,920 44.56%
-
Net Worth 84,760 58,015 51,065 106,942 30,358 41,493 52,223 38.06%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,388 2,388 1,409 2,805 2,805 2,805 2,791 -9.86%
Div Payout % 18.71% 20.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 84,760 58,015 51,065 106,942 30,358 41,493 52,223 38.06%
NOSH 107,291 68,253 41,822 78,634 41,587 40,285 39,865 93.36%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.77% 5.74% -2.88% -9.98% -17.62% -20.72% -12.99% -
ROE 15.07% 20.25% -9.57% -12.52% -62.07% -52.68% -26.39% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 206.27 299.71 405.83 170.64 257.19 261.87 266.24 -15.63%
EPS 11.90 17.21 -11.69 -17.03 -45.31 -54.26 -34.57 -
DPS 2.23 3.50 3.37 3.57 6.75 7.00 7.00 -53.32%
NAPS 0.79 0.85 1.221 1.36 0.73 1.03 1.31 -28.59%
Adjusted Per Share Value based on latest NOSH - 78,634
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 100.47 92.86 77.05 60.91 48.56 47.89 48.18 63.14%
EPS 5.80 5.33 -2.22 -6.08 -8.55 -9.92 -6.26 -
DPS 1.08 1.08 0.64 1.27 1.27 1.27 1.27 -10.23%
NAPS 0.3848 0.2634 0.2318 0.4855 0.1378 0.1884 0.2371 38.06%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.86 1.10 1.32 1.13 0.76 0.95 0.95 -
P/RPS 0.42 0.37 0.33 0.66 0.30 0.36 0.36 10.81%
P/EPS 7.23 6.39 -11.29 -6.64 -1.68 -1.75 -2.75 -
EY 13.84 15.65 -8.85 -15.07 -59.62 -57.11 -36.39 -
DY 2.59 3.18 2.55 3.16 8.88 7.37 7.37 -50.16%
P/NAPS 1.09 1.29 1.08 0.83 1.04 0.92 0.73 30.60%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 27/11/03 28/08/03 21/05/03 28/02/03 28/11/02 -
Price 0.92 1.10 1.10 1.25 0.75 0.81 1.00 -
P/RPS 0.45 0.37 0.27 0.73 0.29 0.31 0.38 11.92%
P/EPS 7.73 6.39 -9.41 -7.34 -1.66 -1.49 -2.89 -
EY 12.94 15.65 -10.62 -13.62 -60.42 -66.98 -34.57 -
DY 2.42 3.18 3.06 2.85 8.99 8.64 7.00 -50.71%
P/NAPS 1.16 1.29 0.90 0.92 1.03 0.79 0.76 32.53%

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