[EPMB] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -4.58%
YoY- 718.66%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 132,138 130,196 122,642 100,850 53,334 85,480 67,090 11.95%
PBT 7,806 1,772 1,064 3,649 1,323 10,092 8,396 -1.20%
Tax 355 991 518 0 -1,386 -1,145 -2,408 -
NP 8,161 2,763 1,582 3,649 -63 8,947 5,988 5.29%
-
NP to SH 7,449 2,505 1,389 2,852 -461 7,451 5,988 3.70%
-
Tax Rate -4.55% -55.93% -48.68% 0.00% 104.76% 11.35% 28.68% -
Total Cost 123,977 127,433 121,060 97,201 53,397 76,533 61,102 12.50%
-
Net Worth 242,216 227,365 213,310 270,011 300,571 122,348 104,400 15.05%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 1,659 - - - 1,835 4,200 -
Div Payout % - 66.25% - - - 24.63% 70.14% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 242,216 227,365 213,310 270,011 300,571 122,348 104,400 15.05%
NOSH 165,902 165,960 165,357 168,757 184,400 122,348 120,000 5.54%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.18% 2.12% 1.29% 3.62% -0.12% 10.47% 8.93% -
ROE 3.08% 1.10% 0.65% 1.06% -0.15% 6.09% 5.74% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 79.65 78.45 74.17 59.76 28.92 69.87 55.91 6.07%
EPS 4.49 1.51 0.84 1.69 -0.25 4.56 4.99 -1.74%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 3.50 -
NAPS 1.46 1.37 1.29 1.60 1.63 1.00 0.87 9.00%
Adjusted Per Share Value based on latest NOSH - 168,757
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 46.14 45.46 42.83 35.22 18.62 29.85 23.43 11.95%
EPS 2.60 0.87 0.49 1.00 -0.16 2.60 2.09 3.70%
DPS 0.00 0.58 0.00 0.00 0.00 0.64 1.47 -
NAPS 0.8458 0.794 0.7449 0.9429 1.0496 0.4272 0.3646 15.04%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.56 0.47 0.18 0.50 0.62 0.66 0.78 -
P/RPS 0.70 0.60 0.24 0.84 2.14 0.94 1.40 -10.90%
P/EPS 12.47 31.14 21.43 29.59 -248.00 10.84 15.63 -3.69%
EY 8.02 3.21 4.67 3.38 -0.40 9.23 6.40 3.83%
DY 0.00 2.13 0.00 0.00 0.00 2.27 4.49 -
P/NAPS 0.38 0.34 0.14 0.31 0.38 0.66 0.90 -13.37%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 25/02/05 -
Price 0.57 0.48 0.15 0.49 0.60 0.69 0.81 -
P/RPS 0.72 0.61 0.20 0.82 2.07 0.99 1.45 -11.00%
P/EPS 12.69 31.80 17.86 28.99 -240.00 11.33 16.23 -4.01%
EY 7.88 3.14 5.60 3.45 -0.42 8.83 6.16 4.18%
DY 0.00 2.08 0.00 0.00 0.00 2.17 4.32 -
P/NAPS 0.39 0.35 0.12 0.31 0.37 0.69 0.93 -13.47%

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