[EPMB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -8.21%
YoY- 981.17%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 300,143 286,986 294,518 297,160 239,149 229,413 203,252 29.58%
PBT 25,671 20,650 19,704 21,932 23,804 20,544 16,600 33.62%
Tax -1,411 -357 -344 -5,228 -5,605 -4,262 -4,058 -50.45%
NP 24,260 20,293 19,360 16,704 18,199 16,281 12,542 55.05%
-
NP to SH 19,188 15,569 14,370 16,704 18,199 16,281 12,542 32.66%
-
Tax Rate 5.50% 1.73% 1.75% 23.84% 23.55% 20.75% 24.45% -
Total Cost 275,883 266,693 275,158 280,456 220,950 213,132 190,710 27.82%
-
Net Worth 205,204 0 0 107,139 100,527 93,492 92,779 69.51%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,496 4,880 3,659 - 5,777 2,280 - -
Div Payout % 28.65% 31.35% 25.47% - 31.75% 14.01% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 205,204 0 0 107,139 100,527 93,492 92,779 69.51%
NOSH 122,145 122,016 121,986 121,749 115,549 114,014 111,782 6.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.08% 7.07% 6.57% 5.62% 7.61% 7.10% 6.17% -
ROE 9.35% 0.00% 0.00% 15.59% 18.10% 17.41% 13.52% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 245.73 235.20 241.44 244.08 206.97 201.21 181.83 22.16%
EPS 11.80 9.60 8.84 13.72 15.75 14.28 11.22 3.40%
DPS 4.50 4.00 3.00 0.00 5.00 2.00 0.00 -
NAPS 1.68 0.00 0.00 0.88 0.87 0.82 0.83 59.80%
Adjusted Per Share Value based on latest NOSH - 121,749
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 104.81 100.22 102.85 103.77 83.51 80.11 70.98 29.57%
EPS 6.70 5.44 5.02 5.83 6.36 5.69 4.38 32.65%
DPS 1.92 1.70 1.28 0.00 2.02 0.80 0.00 -
NAPS 0.7166 0.00 0.00 0.3741 0.351 0.3265 0.324 69.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.66 0.69 0.64 0.75 0.78 0.80 0.98 -
P/RPS 0.27 0.29 0.27 0.31 0.38 0.40 0.54 -36.92%
P/EPS 4.20 5.41 5.43 5.47 4.95 5.60 8.73 -38.51%
EY 23.80 18.49 18.41 18.29 20.19 17.85 11.45 62.65%
DY 6.82 5.80 4.69 0.00 6.41 2.50 0.00 -
P/NAPS 0.39 0.00 0.00 0.85 0.90 0.98 1.18 -52.10%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 08/11/04 18/08/04 -
Price 0.69 0.67 0.69 0.71 0.81 0.71 0.92 -
P/RPS 0.28 0.28 0.29 0.29 0.39 0.35 0.51 -32.87%
P/EPS 4.39 5.25 5.86 5.17 5.14 4.97 8.20 -33.99%
EY 22.77 19.04 17.07 19.32 19.44 20.11 12.20 51.41%
DY 6.52 5.97 4.35 0.00 6.17 2.82 0.00 -
P/NAPS 0.41 0.00 0.00 0.81 0.93 0.87 1.11 -48.42%

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