[EPMB] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 63.49%
YoY- 64.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 261,878 282,330 228,543 169,728 106,137 94,056 105,784 16.30%
PBT 15,174 23,884 22,605 -234 -12,032 -4,126 15,095 0.08%
Tax -1,594 -3,953 -8,831 -4,654 -1,751 1,523 0 -
NP 13,580 19,931 13,774 -4,888 -13,783 -2,603 15,095 -1.74%
-
NP to SH 10,796 17,665 13,774 -4,888 -13,783 -5,909 15,095 -5.43%
-
Tax Rate 10.50% 16.55% 39.07% - - - 0.00% -
Total Cost 248,298 262,399 214,769 174,616 119,920 96,659 90,689 18.26%
-
Net Worth 194,400 0 97,027 51,065 52,223 64,675 68,642 18.93%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,835 7,865 4,163 1,409 2,791 1,374 1,396 4.66%
Div Payout % 17.00% 44.53% 30.23% 0.00% 0.00% 0.00% 9.25% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 194,400 0 97,027 51,065 52,223 64,675 68,642 18.93%
NOSH 120,000 122,065 118,326 41,822 39,865 39,923 39,908 20.12%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.19% 7.06% 6.03% -2.88% -12.99% -2.77% 14.27% -
ROE 5.55% 0.00% 14.20% -9.57% -26.39% -9.14% 21.99% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 218.23 231.29 193.15 405.83 266.24 235.59 265.07 -3.18%
EPS 9.00 14.47 11.64 -11.69 -34.57 -14.80 37.82 -21.27%
DPS 1.53 6.50 3.52 3.37 7.00 3.50 3.50 -12.87%
NAPS 1.62 0.00 0.82 1.221 1.31 1.62 1.72 -0.99%
Adjusted Per Share Value based on latest NOSH - 41,822
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 118.88 128.17 103.75 77.05 48.18 42.70 48.02 16.30%
EPS 4.90 8.02 6.25 -2.22 -6.26 -2.68 6.85 -5.42%
DPS 0.83 3.57 1.89 0.64 1.27 0.62 0.63 4.70%
NAPS 0.8825 0.00 0.4405 0.2318 0.2371 0.2936 0.3116 18.93%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.64 0.69 0.80 1.32 0.95 1.49 4.00 -
P/RPS 0.29 0.30 0.41 0.33 0.36 0.63 1.51 -24.03%
P/EPS 7.11 4.77 6.87 -11.29 -2.75 -10.07 10.58 -6.40%
EY 14.06 20.97 14.55 -8.85 -36.39 -9.93 9.46 6.82%
DY 2.39 9.42 4.40 2.55 7.37 2.35 0.88 18.10%
P/NAPS 0.40 0.00 0.98 1.08 0.73 0.92 2.33 -25.43%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 24/11/05 08/11/04 27/11/03 28/11/02 30/11/01 30/11/00 -
Price 0.62 0.67 0.71 1.10 1.00 1.73 3.36 -
P/RPS 0.28 0.29 0.37 0.27 0.38 0.73 1.27 -22.26%
P/EPS 6.89 4.63 6.10 -9.41 -2.89 -11.69 8.88 -4.13%
EY 14.51 21.60 16.40 -10.62 -34.57 -8.56 11.26 4.31%
DY 2.47 9.70 4.96 3.06 7.00 2.02 1.04 15.50%
P/NAPS 0.38 0.00 0.87 0.90 0.76 1.07 1.95 -23.84%

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