[EPMB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 29.81%
YoY- 19.89%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 294,518 297,160 239,149 229,413 203,252 43,973 225,322 19.56%
PBT 19,704 21,932 23,804 20,544 16,600 2,150 24,598 -13.75%
Tax -344 -5,228 -5,605 -4,262 -4,058 -605 -12,840 -91.06%
NP 19,360 16,704 18,199 16,281 12,542 1,545 11,758 39.48%
-
NP to SH 14,370 16,704 18,199 16,281 12,542 1,545 11,758 14.32%
-
Tax Rate 1.75% 23.84% 23.55% 20.75% 24.45% 28.14% 52.20% -
Total Cost 275,158 280,456 220,950 213,132 190,710 42,428 213,564 18.42%
-
Net Worth 0 107,139 100,527 93,492 92,779 84,760 44,441 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,659 - 5,777 2,280 - - 1,690 67.43%
Div Payout % 25.47% - 31.75% 14.01% - - 14.38% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 107,139 100,527 93,492 92,779 84,760 44,441 -
NOSH 121,986 121,749 115,549 114,014 111,782 107,291 48,305 85.54%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.57% 5.62% 7.61% 7.10% 6.17% 3.51% 5.22% -
ROE 0.00% 15.59% 18.10% 17.41% 13.52% 1.82% 26.46% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 241.44 244.08 206.97 201.21 181.83 40.98 466.45 -35.55%
EPS 8.84 13.72 15.75 14.28 11.22 1.44 24.30 -49.07%
DPS 3.00 0.00 5.00 2.00 0.00 0.00 3.50 -9.77%
NAPS 0.00 0.88 0.87 0.82 0.83 0.79 0.92 -
Adjusted Per Share Value based on latest NOSH - 118,326
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 133.70 134.90 108.56 104.14 92.27 19.96 102.29 19.56%
EPS 6.52 7.58 8.26 7.39 5.69 0.70 5.34 14.25%
DPS 1.66 0.00 2.62 1.04 0.00 0.00 0.77 66.96%
NAPS 0.00 0.4864 0.4564 0.4244 0.4212 0.3848 0.2017 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.64 0.75 0.78 0.80 0.98 0.86 1.10 -
P/RPS 0.27 0.31 0.38 0.40 0.54 2.10 0.24 8.17%
P/EPS 5.43 5.47 4.95 5.60 8.73 59.72 4.52 13.02%
EY 18.41 18.29 20.19 17.85 11.45 1.67 22.13 -11.55%
DY 4.69 0.00 6.41 2.50 0.00 0.00 3.18 29.59%
P/NAPS 0.00 0.85 0.90 0.98 1.18 1.09 1.20 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 28/04/05 25/02/05 08/11/04 18/08/04 27/05/04 27/02/04 -
Price 0.69 0.71 0.81 0.71 0.92 0.92 1.10 -
P/RPS 0.29 0.29 0.39 0.35 0.51 2.24 0.24 13.45%
P/EPS 5.86 5.17 5.14 4.97 8.20 63.89 4.52 18.91%
EY 17.07 19.32 19.44 20.11 12.20 1.57 22.13 -15.90%
DY 4.35 0.00 6.17 2.82 0.00 0.00 3.18 23.25%
P/NAPS 0.00 0.81 0.93 0.87 1.11 1.16 1.20 -

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