[EPMB] YoY TTM Result on 31-Mar-2004 [#1]

Stock

[EPMB] EP MANUFACTURING BHD

Announcement Date

27-May-2004

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

31-Mar-2004 [#1]

Profit Trend

QoQ- 8.69%

YoY- 167.77%

Quarter Report

EPMB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
TTM Result
Revenue	210,646	290,488	269,467	221,312	106,960	96,740	91,520	14.89%
YoY %	-27.49%	7.80%	21.76%	106.91%	10.56%	5.70%	-	-
Horiz. %	230.16%	317.40%	294.44%	241.82%	116.87%	105.70%	100.00%	-
PBT	-4,035	23,976	27,136	23,087	-17,231	-12,439	5,775	-
YoY %	-116.83%	-11.65%	17.54%	233.99%	-38.52%	-315.39%	-	-
Horiz. %	-69.87%	415.17%	469.89%	399.77%	-298.37%	-215.39%	100.00%	-
Tax	-1,291	-1,483	-6,306	-10,317	-1,613	347	461	-
YoY %	12.95%	76.48%	38.88%	-539.62%	-564.84%	-24.73%	-	-
Horiz. %	-280.04%	-321.69%	-1,367.90%	-2,237.96%	-349.89%	75.27%	100.00%	-
NP	-5,326	22,493	20,830	12,770	-18,844	-12,092	6,236	-
YoY %	-123.68%	7.98%	63.12%	167.77%	-55.84%	-293.91%	-	-
Horiz. %	-85.41%	360.70%	334.03%	204.78%	-302.18%	-193.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,227	18,165	20,830	12,770	-18,844	-13,847	4,685	-
YoY %	-134.28%	-12.79%	63.12%	167.77%	-36.09%	-395.56%	-	-
Horiz. %	-132.91%	387.73%	444.61%	272.57%	-402.22%	-295.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	6.19%	23.24%	44.69%	-	-	-7.98%	-
YoY %	-	-73.36%	-48.00%	0.00%	-	-	-	-
Horiz. %	-	-77.57%	-291.23%	-560.03%	-	-	100.00%	-
Total Cost	215,972	267,995	248,637	208,542	125,804	108,832	85,284	16.74%
YoY %	-19.41%	7.79%	19.23%	65.77%	15.59%	27.61%	-	-
Horiz. %	253.24%	314.24%	291.54%	244.53%	147.51%	127.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	258,655	272,533	107,139	84,760	30,358	55,444	67,600	25.05%
YoY %	-5.09%	154.37%	26.40%	179.20%	-45.25%	-17.98%	-	-
Horiz. %	382.63%	403.16%	158.49%	125.38%	44.91%	82.02%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Dividend
Div	-	5,500	5,974	2,388	2,805	1,396	1,374	-
YoY %	-	-7.93%	150.17%	-14.87%	100.93%	1.60%	-	-
Horiz. %	-	400.29%	434.79%	173.80%	204.15%	101.60%	100.00%	-
Div Payout %	-	30.28%	28.68%	18.71%	0.00%	0.00%	29.35%	-
YoY %	-	5.58%	53.29%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	103.17%	97.72%	63.75%	0.00%	0.00%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Equity
Net Worth	258,655	272,533	107,139	84,760	30,358	55,444	67,600	25.05%
YoY %	-5.09%	154.37%	26.40%	179.20%	-45.25%	-17.98%	-	-
Horiz. %	382.63%	403.16%	158.49%	125.38%	44.91%	82.02%	100.00%	-
NOSH	164,748	162,222	121,749	107,291	41,587	39,887	39,999	26.59%
YoY %	1.56%	33.24%	13.48%	157.99%	4.26%	-0.28%	-	-
Horiz. %	411.88%	405.57%	304.38%	268.23%	103.97%	99.72%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Ratio Analysis
NP Margin	-2.53%	7.74%	7.73%	5.77%	-17.62%	-12.50%	6.81%	-
YoY %	-132.69%	0.13%	33.97%	132.75%	-40.96%	-283.55%	-	-
Horiz. %	-37.15%	113.66%	113.51%	84.73%	-258.74%	-183.55%	100.00%	-
ROE	-2.41%	6.67%	19.44%	15.07%	-62.07%	-24.97%	6.93%	-
YoY %	-136.13%	-65.69%	29.00%	124.28%	-148.58%	-460.32%	-	-
Horiz. %	-34.78%	96.25%	280.52%	217.46%	-895.67%	-360.32%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Per Share
RPS	127.86	179.07	221.33	206.27	257.19	242.53	228.80	-9.23%
YoY %	-28.60%	-19.09%	7.30%	-19.80%	6.04%	6.00%	-	-
Horiz. %	55.88%	78.26%	96.74%	90.15%	112.41%	106.00%	100.00%	-
EPS	-3.78	11.20	17.11	11.90	-45.31	-34.71	11.71	-
YoY %	-133.75%	-34.54%	43.78%	126.26%	-30.54%	-396.41%	-	-
Horiz. %	-32.28%	95.64%	146.11%	101.62%	-386.93%	-296.41%	100.00%	-
DPS	0.00	3.39	4.91	2.23	6.75	3.50	3.50	-
YoY %	0.00%	-30.96%	120.18%	-66.96%	92.86%	0.00%	-	-
Horiz. %	0.00%	96.86%	140.29%	63.71%	192.86%	100.00%	100.00%	-
NAPS	1.57	1.68	0.88	0.79	0.73	1.39	1.69	-1.21%
YoY %	-6.55%	90.91%	11.39%	8.22%	-47.48%	-17.75%	-	-
Horiz. %	92.90%	99.41%	52.07%	46.75%	43.20%	82.25%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 107,291
RPS	95.63	131.87	122.33	100.47	48.56	43.92	41.55	14.89%
YoY %	-27.48%	7.80%	21.76%	106.90%	10.56%	5.70%	-	-
Horiz. %	230.16%	317.38%	294.42%	241.81%	116.87%	105.70%	100.00%	-
EPS	-2.83	8.25	9.46	5.80	-8.55	-6.29	2.13	-
YoY %	-134.30%	-12.79%	63.10%	167.84%	-35.93%	-395.31%	-	-
Horiz. %	-132.86%	387.32%	444.13%	272.30%	-401.41%	-295.31%	100.00%	-
DPS	0.00	2.50	2.71	1.08	1.27	0.63	0.62	-
YoY %	0.00%	-7.75%	150.93%	-14.96%	101.59%	1.61%	-	-
Horiz. %	0.00%	403.23%	437.10%	174.19%	204.84%	101.61%	100.00%	-
NAPS	1.1742	1.2372	0.4864	0.3848	0.1378	0.2517	0.3069	25.04%
YoY %	-5.09%	154.36%	26.40%	179.25%	-45.25%	-17.99%	-	-
Horiz. %	382.60%	403.13%	158.49%	125.38%	44.90%	82.01%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	29/03/02	30/03/01	-
Price	0.52	0.72	0.75	0.86	0.76	1.53	1.79	-
P/RPS	0.41	0.40	0.34	0.42	0.30	0.63	0.78	-10.16%
YoY %	2.50%	17.65%	-19.05%	40.00%	-52.38%	-19.23%	-	-
Horiz. %	52.56%	51.28%	43.59%	53.85%	38.46%	80.77%	100.00%	-
P/EPS	-13.76	6.43	4.38	7.23	-1.68	-4.41	15.28	-
YoY %	-314.00%	46.80%	-39.42%	530.36%	61.90%	-128.86%	-	-
Horiz. %	-90.05%	42.08%	28.66%	47.32%	-10.99%	-28.86%	100.00%	-
EY	-7.27	15.55	22.81	13.84	-59.62	-22.69	6.54	-
YoY %	-146.75%	-31.83%	64.81%	123.21%	-162.76%	-446.94%	-	-
Horiz. %	-111.16%	237.77%	348.78%	211.62%	-911.62%	-346.94%	100.00%	-
DY	0.00	4.71	6.54	2.59	8.88	2.29	1.96	-
YoY %	0.00%	-27.98%	152.51%	-70.83%	287.77%	16.84%	-	-
Horiz. %	0.00%	240.31%	333.67%	132.14%	453.06%	116.84%	100.00%	-
P/NAPS	0.33	0.43	0.85	1.09	1.04	1.10	1.06	-17.66%
YoY %	-23.26%	-49.41%	-22.02%	4.81%	-5.45%	3.77%	-	-
Horiz. %	31.13%	40.57%	80.19%	102.83%	98.11%	103.77%	100.00%	-

	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	31/05/07	22/06/06	28/04/05	27/05/04	21/05/03	31/05/02	31/05/01	-
Price	0.49	0.69	0.71	0.92	0.75	1.50	1.61	-
P/RPS	0.38	0.39	0.32	0.45	0.29	0.62	0.70	-9.67%
YoY %	-2.56%	21.88%	-28.89%	55.17%	-53.23%	-11.43%	-	-
Horiz. %	54.29%	55.71%	45.71%	64.29%	41.43%	88.57%	100.00%	-
P/EPS	-12.96	6.16	4.15	7.73	-1.66	-4.32	13.75	-
YoY %	-310.39%	48.43%	-46.31%	565.66%	61.57%	-131.42%	-	-
Horiz. %	-94.25%	44.80%	30.18%	56.22%	-12.07%	-31.42%	100.00%	-
EY	-7.71	16.23	24.10	12.94	-60.42	-23.14	7.27	-
YoY %	-147.50%	-32.66%	86.24%	121.42%	-161.11%	-418.29%	-	-
Horiz. %	-106.05%	223.25%	331.50%	177.99%	-831.09%	-318.29%	100.00%	-
DY	0.00	4.91	6.91	2.42	8.99	2.33	2.17	-
YoY %	0.00%	-28.94%	185.54%	-73.08%	285.84%	7.37%	-	-
Horiz. %	0.00%	226.27%	318.43%	111.52%	414.29%	107.37%	100.00%	-
P/NAPS	0.31	0.41	0.81	1.16	1.03	1.08	0.95	-17.01%
YoY %	-24.39%	-49.38%	-30.17%	12.62%	-4.63%	13.68%	-	-
Horiz. %	32.63%	43.16%	85.26%	122.11%	108.42%	113.68%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos