[EPMB] YoY Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -9.79%
YoY- -23.45%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 225,322 107,024 94,624 91,155 102,352 46,886 -1.63%
PBT 24,598 -20,094 -10,757 10,334 12,075 -9,204 -
Tax -12,840 -1,763 10,757 -1,090 0 9,204 -
NP 11,758 -21,857 0 9,244 12,075 0 -100.00%
-
NP to SH 11,758 -21,857 -11,960 9,244 12,075 -8,795 -
-
Tax Rate 52.20% - - 10.55% 0.00% - -
Total Cost 213,564 128,881 94,624 81,911 90,277 46,886 -1.58%
-
Net Worth 44,441 36,265 57,864 64,637 63,846 62,650 0.36%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 1,690 1,410 1,396 1,396 - - -100.00%
Div Payout % 14.38% 0.00% 0.00% 15.11% - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 44,441 36,265 57,864 64,637 63,846 62,650 0.36%
NOSH 48,305 40,295 39,906 39,899 39,904 39,904 -0.20%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 5.22% -20.42% 0.00% 10.14% 11.80% 0.00% -
ROE 26.46% -60.27% -20.67% 14.30% 18.91% -14.04% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 466.45 265.60 237.11 228.46 256.49 117.49 -1.43%
EPS 24.30 -54.30 -29.97 23.17 30.26 -22.04 -
DPS 3.50 3.50 3.50 3.50 0.00 0.00 -100.00%
NAPS 0.92 0.90 1.45 1.62 1.60 1.57 0.56%
Adjusted Per Share Value based on latest NOSH - 39,285
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 102.29 48.58 42.96 41.38 46.46 21.28 -1.63%
EPS 5.34 -9.92 -5.43 4.20 5.48 -3.99 -
DPS 0.77 0.64 0.63 0.63 0.00 0.00 -100.00%
NAPS 0.2017 0.1646 0.2627 0.2934 0.2898 0.2844 0.36%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 1.10 0.95 1.90 2.15 0.00 0.00 -
P/RPS 0.24 0.36 0.80 0.94 0.00 0.00 -100.00%
P/EPS 4.52 -1.75 -6.34 9.28 0.00 0.00 -100.00%
EY 22.13 -57.10 -15.77 10.78 0.00 0.00 -100.00%
DY 3.18 3.68 1.84 1.63 0.00 0.00 -100.00%
P/NAPS 1.20 1.06 1.31 1.33 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 1.10 0.81 1.40 2.30 7.35 0.00 -
P/RPS 0.24 0.30 0.59 1.01 2.87 0.00 -100.00%
P/EPS 4.52 -1.49 -4.67 9.93 24.29 0.00 -100.00%
EY 22.13 -66.97 -21.41 10.07 4.12 0.00 -100.00%
DY 3.18 4.32 2.50 1.52 0.00 0.00 -100.00%
P/NAPS 1.20 0.90 0.97 1.42 4.59 0.00 -100.00%

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