[EPMB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.35%
YoY- -4.37%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 239,728 256,232 300,143 286,986 294,518 297,160 239,149 0.16%
PBT 8,654 15,512 25,671 20,650 19,704 21,932 23,804 -49.15%
Tax -132 -2,664 -1,411 -357 -344 -5,228 -5,605 -91.84%
NP 8,522 12,848 24,260 20,293 19,360 16,704 18,199 -39.78%
-
NP to SH 6,496 12,848 19,188 15,569 14,370 16,704 18,199 -49.77%
-
Tax Rate 1.53% 17.17% 5.50% 1.73% 1.75% 23.84% 23.55% -
Total Cost 231,206 243,384 275,883 266,693 275,158 280,456 220,950 3.07%
-
Net Worth 265,599 272,533 205,204 0 0 107,139 100,527 91.45%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,496 4,880 3,659 - 5,777 -
Div Payout % - - 28.65% 31.35% 25.47% - 31.75% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 265,599 272,533 205,204 0 0 107,139 100,527 91.45%
NOSH 160,000 162,222 122,145 122,016 121,986 121,749 115,549 24.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.55% 5.01% 8.08% 7.07% 6.57% 5.62% 7.61% -
ROE 2.45% 4.71% 9.35% 0.00% 0.00% 15.59% 18.10% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 149.83 157.95 245.73 235.20 241.44 244.08 206.97 -19.42%
EPS 4.06 7.92 11.80 9.60 8.84 13.72 15.75 -59.59%
DPS 0.00 0.00 4.50 4.00 3.00 0.00 5.00 -
NAPS 1.66 1.68 1.68 0.00 0.00 0.88 0.87 54.01%
Adjusted Per Share Value based on latest NOSH - 122,065
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.71 89.48 104.81 100.22 102.85 103.77 83.51 0.16%
EPS 2.27 4.49 6.70 5.44 5.02 5.83 6.36 -49.77%
DPS 0.00 0.00 1.92 1.70 1.28 0.00 2.02 -
NAPS 0.9275 0.9517 0.7166 0.00 0.00 0.3741 0.351 91.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.68 0.72 0.66 0.69 0.64 0.75 0.78 -
P/RPS 0.45 0.46 0.27 0.29 0.27 0.31 0.38 11.96%
P/EPS 16.75 9.09 4.20 5.41 5.43 5.47 4.95 125.89%
EY 5.97 11.00 23.80 18.49 18.41 18.29 20.19 -55.71%
DY 0.00 0.00 6.82 5.80 4.69 0.00 6.41 -
P/NAPS 0.41 0.43 0.39 0.00 0.00 0.85 0.90 -40.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/06/06 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 -
Price 0.67 0.69 0.69 0.67 0.69 0.71 0.81 -
P/RPS 0.45 0.44 0.28 0.28 0.29 0.29 0.39 10.03%
P/EPS 16.50 8.71 4.39 5.25 5.86 5.17 5.14 118.07%
EY 6.06 11.48 22.77 19.04 17.07 19.32 19.44 -54.12%
DY 0.00 0.00 6.52 5.97 4.35 0.00 6.17 -
P/NAPS 0.40 0.41 0.41 0.00 0.00 0.81 0.93 -43.10%

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