[EPMB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 49.04%
YoY- 54.78%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 215,240 147,259 74,290 239,149 172,060 101,626 43,973 188.00%
PBT 15,488 9,852 5,483 23,804 15,408 8,300 2,150 272.54%
Tax -268 -172 -1,307 -5,605 -3,197 -2,029 -605 -41.86%
NP 15,220 9,680 4,176 18,199 12,211 6,271 1,545 358.90%
-
NP to SH 11,677 7,185 4,176 18,199 12,211 6,271 1,545 284.65%
-
Tax Rate 1.73% 1.75% 23.84% 23.55% 20.75% 24.45% 28.14% -
Total Cost 200,020 137,579 70,114 220,950 159,849 95,355 42,428 180.89%
-
Net Worth 0 0 107,139 100,527 93,492 92,779 84,760 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,660 1,829 - 5,777 1,710 - - -
Div Payout % 31.35% 25.47% - 31.75% 14.01% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 0 107,139 100,527 93,492 92,779 84,760 -
NOSH 122,016 121,986 121,749 115,549 114,014 111,782 107,291 8.94%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.07% 6.57% 5.62% 7.61% 7.10% 6.17% 3.51% -
ROE 0.00% 0.00% 3.90% 18.10% 13.06% 6.76% 1.82% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 176.40 120.72 61.02 206.97 150.91 90.91 40.98 164.38%
EPS 7.20 4.42 3.43 15.75 10.71 5.61 1.44 192.11%
DPS 3.00 1.50 0.00 5.00 1.50 0.00 0.00 -
NAPS 0.00 0.00 0.88 0.87 0.82 0.83 0.79 -
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 97.89 66.97 33.79 108.76 78.25 46.22 20.00 187.99%
EPS 5.31 3.27 1.90 8.28 5.55 2.85 0.70 285.59%
DPS 1.66 0.83 0.00 2.63 0.78 0.00 0.00 -
NAPS 0.00 0.00 0.4873 0.4572 0.4252 0.4219 0.3855 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.69 0.64 0.75 0.78 0.80 0.98 0.86 -
P/RPS 0.39 0.53 1.23 0.38 0.53 1.08 2.10 -67.41%
P/EPS 7.21 10.87 21.87 4.95 7.47 17.47 59.72 -75.54%
EY 13.87 9.20 4.57 20.19 13.39 5.72 1.67 309.58%
DY 4.35 2.34 0.00 6.41 1.87 0.00 0.00 -
P/NAPS 0.00 0.00 0.85 0.90 0.98 1.18 1.09 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 28/04/05 25/02/05 08/11/04 18/08/04 27/05/04 -
Price 0.67 0.69 0.71 0.81 0.71 0.92 0.92 -
P/RPS 0.38 0.57 1.16 0.39 0.47 1.01 2.24 -69.32%
P/EPS 7.00 11.71 20.70 5.14 6.63 16.40 63.89 -77.07%
EY 14.28 8.54 4.83 19.44 15.08 6.10 1.57 335.14%
DY 4.48 2.17 0.00 6.17 2.11 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 0.93 0.87 1.11 1.16 -

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