[EPMB] QoQ Annualized Quarter 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- -13.42%
YoY- 153.8%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 229,413 203,252 43,973 225,322 225,042 209,394 108,892 64.11%
PBT 20,544 16,600 2,150 24,598 23,186 17,798 2,164 346.51%
Tax -4,262 -4,058 -605 -12,840 -9,606 -11,470 -68 1466.01%
NP 16,281 12,542 1,545 11,758 13,580 6,328 2,096 290.75%
-
NP to SH 16,281 12,542 1,545 11,758 13,580 17,286 2,096 290.75%
-
Tax Rate 20.75% 24.45% 28.14% 52.20% 41.43% 64.45% 3.14% -
Total Cost 213,132 190,710 42,428 213,564 211,462 203,066 106,796 58.31%
-
Net Worth 93,492 92,779 84,760 44,441 50,779 154,056 30,358 111.24%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,280 - - 1,690 1,940 - - -
Div Payout % 14.01% - - 14.38% 14.29% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 93,492 92,779 84,760 44,441 50,779 154,056 30,358 111.24%
NOSH 114,014 111,782 107,291 48,305 41,588 113,276 41,587 95.52%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.10% 6.17% 3.51% 5.22% 6.03% 3.02% 1.92% -
ROE 17.41% 13.52% 1.82% 26.46% 26.74% 11.22% 6.90% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 201.21 181.83 40.98 466.45 541.12 184.85 261.84 -16.06%
EPS 14.28 11.22 1.44 24.30 32.65 15.26 5.04 99.85%
DPS 2.00 0.00 0.00 3.50 4.67 0.00 0.00 -
NAPS 0.82 0.83 0.79 0.92 1.221 1.36 0.73 8.03%
Adjusted Per Share Value based on latest NOSH - 68,253
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 80.11 70.98 15.36 78.68 78.59 73.12 38.03 64.10%
EPS 5.69 4.38 0.54 4.11 4.74 6.04 0.73 291.65%
DPS 0.80 0.00 0.00 0.59 0.68 0.00 0.00 -
NAPS 0.3265 0.324 0.296 0.1552 0.1773 0.538 0.106 111.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.80 0.98 0.86 1.10 1.32 1.13 0.76 -
P/RPS 0.40 0.54 2.10 0.24 0.24 0.61 0.29 23.83%
P/EPS 5.60 8.73 59.72 4.52 4.04 7.40 15.08 -48.24%
EY 17.85 11.45 1.67 22.13 24.74 13.50 6.63 93.18%
DY 2.50 0.00 0.00 3.18 3.54 0.00 0.00 -
P/NAPS 0.98 1.18 1.09 1.20 1.08 0.83 1.04 -3.87%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 18/08/04 27/05/04 27/02/04 27/11/03 28/08/03 21/05/03 -
Price 0.71 0.92 0.92 1.10 1.10 1.25 0.75 -
P/RPS 0.35 0.51 2.24 0.24 0.20 0.68 0.29 13.31%
P/EPS 4.97 8.20 63.89 4.52 3.37 8.19 14.88 -51.76%
EY 20.11 12.20 1.57 22.13 29.68 12.21 6.72 107.25%
DY 2.82 0.00 0.00 3.18 4.24 0.00 0.00 -
P/NAPS 0.87 1.11 1.16 1.20 0.90 0.92 1.03 -10.61%

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