[EPMB] YoY TTM 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- 86.66%
YoY- -117.68%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 587,485 467,464 483,729 303,019 229,732 300,720 239,150 16.15%
PBT 31,638 6,426 8,652 3,753 6,405 25,580 23,803 4.85%
Tax -6,351 991 468 -2,990 -1,835 -2,690 -5,604 2.10%
NP 25,287 7,417 9,120 763 4,570 22,890 18,199 5.63%
-
NP to SH 24,237 7,065 8,355 -510 2,884 19,128 18,199 4.88%
-
Tax Rate 20.07% -15.42% -5.41% 79.67% 28.65% 10.52% 23.54% -
Total Cost 562,198 460,047 474,609 302,256 225,162 277,830 220,951 16.83%
-
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 16 1,659 - - - 5,500 5,974 -62.71%
Div Payout % 0.07% 23.49% - - - 28.76% 32.83% -
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 4.30% 1.59% 1.89% 0.25% 1.99% 7.61% 7.61% -
ROE 10.01% 3.11% 3.92% -0.19% 0.96% 15.63% 17.43% -
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 354.12 281.67 292.54 179.56 124.58 245.79 199.29 10.05%
EPS 14.61 4.26 5.05 -0.30 1.56 15.63 15.17 -0.62%
DPS 0.01 1.00 0.00 0.00 0.00 4.50 4.98 -64.46%
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 266.70 212.21 219.59 137.56 104.29 136.52 108.56 16.15%
EPS 11.00 3.21 3.79 -0.23 1.31 8.68 8.26 4.88%
DPS 0.01 0.75 0.00 0.00 0.00 2.50 2.71 -60.67%
NAPS 1.0996 1.0322 0.9683 1.2258 1.3645 0.5554 0.4739 15.05%
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 0.16 0.17 0.06 0.28 0.50 0.27 0.39 -13.79%
P/EPS 3.83 11.04 3.56 -165.45 39.64 4.22 5.14 -4.78%
EY 26.09 9.06 28.07 -0.60 2.52 23.69 19.44 5.02%
DY 0.02 2.13 0.00 0.00 0.00 6.82 6.38 -61.72%
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 0.16 0.17 0.05 0.27 0.48 0.28 0.41 -14.50%
P/EPS 3.90 11.28 2.97 -162.14 38.36 4.41 5.34 -5.10%
EY 25.63 8.87 33.68 -0.62 2.61 22.66 18.72 5.37%
DY 0.02 2.08 0.00 0.00 0.00 6.52 6.15 -61.49%
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