[EPMB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -580.21%
YoY- -106.19%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 130,196 122,642 100,850 53,334 85,480 67,090 56,483 14.91%
PBT 1,772 1,064 3,649 1,323 10,092 8,396 7,198 -20.81%
Tax 991 518 0 -1,386 -1,145 -2,408 -5,635 -
NP 2,763 1,582 3,649 -63 8,947 5,988 1,563 9.95%
-
NP to SH 2,505 1,389 2,852 -461 7,451 5,988 1,563 8.17%
-
Tax Rate -55.93% -48.68% 0.00% 104.76% 11.35% 28.68% 78.29% -
Total Cost 127,433 121,060 97,201 53,397 76,533 61,102 54,920 15.04%
-
Net Worth 227,365 213,310 270,011 300,571 122,348 104,400 58,015 25.53%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,659 - - - 1,835 4,200 2,388 -5.88%
Div Payout % 66.25% - - - 24.63% 70.14% 152.84% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 227,365 213,310 270,011 300,571 122,348 104,400 58,015 25.53%
NOSH 165,960 165,357 168,757 184,400 122,348 120,000 68,253 15.94%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.12% 1.29% 3.62% -0.12% 10.47% 8.93% 2.77% -
ROE 1.10% 0.65% 1.06% -0.15% 6.09% 5.74% 2.69% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 78.45 74.17 59.76 28.92 69.87 55.91 82.76 -0.88%
EPS 1.51 0.84 1.69 -0.25 4.56 4.99 2.29 -6.69%
DPS 1.00 0.00 0.00 0.00 1.50 3.50 3.50 -18.82%
NAPS 1.37 1.29 1.60 1.63 1.00 0.87 0.85 8.27%
Adjusted Per Share Value based on latest NOSH - 184,400
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 45.46 42.83 35.22 18.62 29.85 23.43 19.72 14.92%
EPS 0.87 0.49 1.00 -0.16 2.60 2.09 0.55 7.93%
DPS 0.58 0.00 0.00 0.00 0.64 1.47 0.83 -5.79%
NAPS 0.794 0.7449 0.9429 1.0496 0.4272 0.3646 0.2026 25.53%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.18 0.50 0.62 0.66 0.78 1.10 -
P/RPS 0.60 0.24 0.84 2.14 0.94 1.40 1.33 -12.41%
P/EPS 31.14 21.43 29.59 -248.00 10.84 15.63 48.03 -6.96%
EY 3.21 4.67 3.38 -0.40 9.23 6.40 2.08 7.49%
DY 2.13 0.00 0.00 0.00 2.27 4.49 3.18 -6.45%
P/NAPS 0.34 0.14 0.31 0.38 0.66 0.90 1.29 -19.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 25/02/05 27/02/04 -
Price 0.48 0.15 0.49 0.60 0.69 0.81 1.10 -
P/RPS 0.61 0.20 0.82 2.07 0.99 1.45 1.33 -12.17%
P/EPS 31.80 17.86 28.99 -240.00 11.33 16.23 48.03 -6.63%
EY 3.14 5.60 3.45 -0.42 8.83 6.16 2.08 7.09%
DY 2.08 0.00 0.00 0.00 2.17 4.32 3.18 -6.82%
P/NAPS 0.35 0.12 0.31 0.37 0.69 0.93 1.29 -19.52%

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