[EPMB] QoQ Cumulative 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- 15.44%
YoY- 153.8%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 172,060 101,626 43,973 225,322 168,782 104,697 27,223 240.69%
PBT 15,408 8,300 2,150 24,598 17,390 8,899 541 826.93%
Tax -3,197 -2,029 -605 -12,840 -7,205 -5,735 -17 3151.27%
NP 12,211 6,271 1,545 11,758 10,185 3,164 524 711.18%
-
NP to SH 12,211 6,271 1,545 11,758 10,185 8,643 524 711.18%
-
Tax Rate 20.75% 24.45% 28.14% 52.20% 41.43% 64.45% 3.14% -
Total Cost 159,849 95,355 42,428 213,564 158,597 101,533 26,699 228.64%
-
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 1,710 - - 1,690 1,455 - - -
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 13.06% 6.76% 1.82% 26.46% 20.06% 5.61% 1.73% -
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 150.91 90.91 40.98 466.45 405.84 92.43 65.46 74.24%
EPS 10.71 5.61 1.44 24.30 24.49 7.63 1.26 314.87%
DPS 1.50 0.00 0.00 3.50 3.50 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 60.08 35.49 15.36 78.68 58.94 36.56 9.51 240.59%
EPS 4.26 2.19 0.54 4.11 3.56 3.02 0.18 719.57%
DPS 0.60 0.00 0.00 0.59 0.51 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 0.53 1.08 2.10 0.24 0.33 1.22 1.16 -40.59%
P/EPS 7.47 17.47 59.72 4.52 5.39 14.81 60.32 -75.06%
EY 13.39 5.72 1.67 22.13 18.55 6.75 1.66 300.67%
DY 1.87 0.00 0.00 3.18 2.65 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 0.47 1.01 2.24 0.24 0.27 1.35 1.15 -44.83%
P/EPS 6.63 16.40 63.89 4.52 4.49 16.38 59.52 -76.75%
EY 15.08 6.10 1.57 22.13 22.26 6.10 1.68 330.18%
DY 2.11 0.00 0.00 3.18 3.18 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