[EPMB] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -7.85%
YoY- -144.21%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 553,029 474,381 416,184 228,027 273,325 284,782 222,195 16.40%
PBT 16,968 6,945 11,390 -1,052 20,056 25,356 23,988 -5.60%
Tax -2,235 518 -88 -4,721 -1,307 -5,025 -9,132 -20.90%
NP 14,733 7,463 11,302 -5,773 18,749 20,331 14,856 -0.13%
-
NP to SH 14,147 6,987 9,951 -6,716 15,192 19,113 14,856 -0.81%
-
Tax Rate 13.17% -7.46% 0.77% - 6.52% 19.82% 38.07% -
Total Cost 538,296 466,918 404,882 233,800 254,576 264,451 207,339 17.22%
-
Net Worth 228,743 223,116 223,028 282,671 119,519 0 96,615 15.43%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,317 - - - 3,666 7,809 3,852 -2.46%
Div Payout % 23.45% - - - 24.13% 40.86% 25.93% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 228,743 223,116 223,028 282,671 119,519 0 96,615 15.43%
NOSH 165,755 166,504 177,006 181,200 71,999 122,317 116,403 6.06%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.66% 1.57% 2.72% -2.53% 6.86% 7.14% 6.69% -
ROE 6.18% 3.13% 4.46% -2.38% 12.71% 0.00% 15.38% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 333.64 284.91 235.12 125.84 379.62 232.82 190.88 9.74%
EPS 8.53 4.20 5.62 -3.71 21.10 15.63 12.76 -6.48%
DPS 2.00 0.00 0.00 0.00 5.09 6.38 3.31 -8.05%
NAPS 1.38 1.34 1.26 1.56 1.66 0.00 0.83 8.83%
Adjusted Per Share Value based on latest NOSH - 181,200
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 251.05 215.35 188.93 103.52 124.08 129.28 100.87 16.40%
EPS 6.42 3.17 4.52 -3.05 6.90 8.68 6.74 -0.80%
DPS 1.51 0.00 0.00 0.00 1.66 3.55 1.75 -2.42%
NAPS 1.0384 1.0129 1.0125 1.2832 0.5426 0.00 0.4386 15.43%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.49 0.25 0.42 0.54 0.68 0.64 0.98 -
P/RPS 0.15 0.09 0.18 0.43 0.18 0.27 0.51 -18.44%
P/EPS 5.74 5.96 7.47 -14.57 3.22 4.10 7.68 -4.73%
EY 17.42 16.79 13.39 -6.86 31.03 24.42 13.02 4.96%
DY 4.08 0.00 0.00 0.00 7.49 9.98 3.38 3.18%
P/NAPS 0.36 0.19 0.33 0.35 0.41 0.00 1.18 -17.94%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 29/08/06 30/08/05 18/08/04 -
Price 0.51 0.31 0.39 0.57 0.67 0.69 0.92 -
P/RPS 0.15 0.11 0.17 0.45 0.18 0.30 0.48 -17.61%
P/EPS 5.98 7.39 6.94 -15.38 3.18 4.42 7.21 -3.06%
EY 16.73 13.54 14.41 -6.50 31.49 22.65 13.87 3.17%
DY 3.92 0.00 0.00 0.00 7.60 9.25 3.60 1.42%
P/NAPS 0.37 0.23 0.31 0.37 0.40 0.00 1.11 -16.72%

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