[EPMB] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 340.36%
YoY- 153.75%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 229,732 300,720 239,150 204,562 105,494 94,184 91,155 16.64%
PBT 6,405 25,580 23,803 21,478 -20,094 -10,665 10,334 -7.65%
Tax -1,835 -2,690 -5,604 -9,729 -1,763 1,062 -87 66.18%
NP 4,570 22,890 18,199 11,749 -21,857 -9,603 10,247 -12.58%
-
NP to SH 2,884 19,128 18,199 11,749 -21,857 -11,906 9,244 -17.63%
-
Tax Rate 28.65% 10.52% 23.54% 45.30% - - 0.84% -
Total Cost 225,162 277,830 220,951 192,813 127,351 103,787 80,908 18.59%
-
Net Worth 300,571 122,348 104,400 58,015 41,493 57,844 63,642 29.51%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 5,500 5,974 2,388 2,805 1,396 1,374 -
Div Payout % - 28.76% 32.83% 20.33% 0.00% 0.00% 14.87% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 300,571 122,348 104,400 58,015 41,493 57,844 63,642 29.51%
NOSH 184,400 122,348 120,000 68,253 40,285 39,892 39,285 29.38%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.99% 7.61% 7.61% 5.74% -20.72% -10.20% 11.24% -
ROE 0.96% 15.63% 17.43% 20.25% -52.68% -20.58% 14.52% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 124.58 245.79 199.29 299.71 261.87 236.09 232.03 -9.84%
EPS 1.56 15.63 15.17 17.21 -54.26 -29.85 23.53 -36.36%
DPS 0.00 4.50 4.98 3.50 7.00 3.50 3.50 -
NAPS 1.63 1.00 0.87 0.85 1.03 1.45 1.62 0.10%
Adjusted Per Share Value based on latest NOSH - 68,253
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 104.29 136.52 108.56 92.86 47.89 42.76 41.38 16.64%
EPS 1.31 8.68 8.26 5.33 -9.92 -5.40 4.20 -17.64%
DPS 0.00 2.50 2.71 1.08 1.27 0.63 0.62 -
NAPS 1.3645 0.5554 0.4739 0.2634 0.1884 0.2626 0.2889 29.51%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.66 0.78 1.10 0.95 1.90 2.15 -
P/RPS 0.50 0.27 0.39 0.37 0.36 0.80 0.93 -9.82%
P/EPS 39.64 4.22 5.14 6.39 -1.75 -6.37 9.14 27.68%
EY 2.52 23.69 19.44 15.65 -57.11 -15.71 10.94 -21.69%
DY 0.00 6.82 6.38 3.18 7.37 1.84 1.63 -
P/NAPS 0.38 0.66 0.90 1.29 0.92 1.31 1.33 -18.83%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.60 0.69 0.81 1.10 0.81 1.40 2.30 -
P/RPS 0.48 0.28 0.41 0.37 0.31 0.59 0.99 -11.36%
P/EPS 38.36 4.41 5.34 6.39 -1.49 -4.69 9.77 25.58%
EY 2.61 22.66 18.72 15.65 -66.98 -21.32 10.23 -20.35%
DY 0.00 6.52 6.15 3.18 8.64 2.50 1.52 -
P/NAPS 0.37 0.69 0.93 1.29 0.79 0.97 1.42 -20.07%

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