[EPMB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 72.05%
YoY- 14.58%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 64,058 300,143 215,240 147,259 74,290 239,149 172,060 -48.27%
PBT 3,878 25,671 15,488 9,852 5,483 23,804 15,408 -60.17%
Tax -666 -1,411 -268 -172 -1,307 -5,605 -3,197 -64.89%
NP 3,212 24,260 15,220 9,680 4,176 18,199 12,211 -58.97%
-
NP to SH 3,212 19,188 11,677 7,185 4,176 18,199 12,211 -58.97%
-
Tax Rate 17.17% 5.50% 1.73% 1.75% 23.84% 23.55% 20.75% -
Total Cost 60,846 275,883 200,020 137,579 70,114 220,950 159,849 -47.50%
-
Net Worth 272,533 205,204 0 0 107,139 100,527 93,492 104.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,496 3,660 1,829 - 5,777 1,710 -
Div Payout % - 28.65% 31.35% 25.47% - 31.75% 14.01% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 272,533 205,204 0 0 107,139 100,527 93,492 104.19%
NOSH 162,222 122,145 122,016 121,986 121,749 115,549 114,014 26.53%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.01% 8.08% 7.07% 6.57% 5.62% 7.61% 7.10% -
ROE 1.18% 9.35% 0.00% 0.00% 3.90% 18.10% 13.06% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 39.49 245.73 176.40 120.72 61.02 206.97 150.91 -59.12%
EPS 1.98 11.80 7.20 4.42 3.43 15.75 10.71 -67.58%
DPS 0.00 4.50 3.00 1.50 0.00 5.00 1.50 -
NAPS 1.68 1.68 0.00 0.00 0.88 0.87 0.82 61.38%
Adjusted Per Share Value based on latest NOSH - 122,317
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.37 104.81 75.16 51.42 25.94 83.51 60.08 -48.27%
EPS 1.12 6.70 4.08 2.51 1.46 6.36 4.26 -58.99%
DPS 0.00 1.92 1.28 0.64 0.00 2.02 0.60 -
NAPS 0.9517 0.7166 0.00 0.00 0.3741 0.351 0.3265 104.18%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.72 0.66 0.69 0.64 0.75 0.78 0.80 -
P/RPS 1.82 0.27 0.39 0.53 1.23 0.38 0.53 127.78%
P/EPS 36.36 4.20 7.21 10.87 21.87 4.95 7.47 187.48%
EY 2.75 23.80 13.87 9.20 4.57 20.19 13.39 -65.22%
DY 0.00 6.82 4.35 2.34 0.00 6.41 1.87 -
P/NAPS 0.43 0.39 0.00 0.00 0.85 0.90 0.98 -42.28%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 22/06/06 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 08/11/04 -
Price 0.69 0.69 0.67 0.69 0.71 0.81 0.71 -
P/RPS 1.75 0.28 0.38 0.57 1.16 0.39 0.47 140.42%
P/EPS 34.85 4.39 7.00 11.71 20.70 5.14 6.63 202.62%
EY 2.87 22.77 14.28 8.54 4.83 19.44 15.08 -66.94%
DY 0.00 6.52 4.48 2.17 0.00 6.17 2.11 -
P/NAPS 0.41 0.41 0.00 0.00 0.81 0.93 0.87 -39.46%

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