[EPMB] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 205.89%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 74,290 67,090 70,434 57,653 43,973 56,483 64,086 10.34%
PBT 5,483 8,396 7,108 6,149 2,150 7,198 8,491 -25.27%
Tax -1,307 -2,408 -1,168 -1,423 -605 -5,635 -1,469 -7.48%
NP 4,176 5,988 5,940 4,726 1,545 1,563 7,022 -29.25%
-
NP to SH 4,176 5,988 5,940 4,726 1,545 1,563 7,022 -29.25%
-
Tax Rate 23.84% 28.68% 16.43% 23.14% 28.14% 78.29% 17.30% -
Total Cost 70,114 61,102 64,494 52,927 42,428 54,920 57,064 14.70%
-
Net Worth 107,139 104,400 97,027 96,615 84,760 58,015 51,065 63.81%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,200 1,774 - - 2,388 1,463 -
Div Payout % - 70.14% 29.88% - - 152.84% 20.85% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 107,139 104,400 97,027 96,615 84,760 58,015 51,065 63.81%
NOSH 121,749 120,000 118,326 116,403 107,291 68,253 41,822 103.74%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.62% 8.93% 8.43% 8.20% 3.51% 2.77% 10.96% -
ROE 3.90% 5.74% 6.12% 4.89% 1.82% 2.69% 13.75% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 61.02 55.91 59.53 49.53 40.98 82.76 153.23 -45.84%
EPS 3.43 4.99 5.02 4.06 1.44 2.29 16.79 -65.27%
DPS 0.00 3.50 1.50 0.00 0.00 3.50 3.50 -
NAPS 0.88 0.87 0.82 0.83 0.79 0.85 1.221 -19.59%
Adjusted Per Share Value based on latest NOSH - 116,403
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.94 23.43 24.60 20.13 15.36 19.72 22.38 10.33%
EPS 1.46 2.09 2.07 1.65 0.54 0.55 2.45 -29.16%
DPS 0.00 1.47 0.62 0.00 0.00 0.83 0.51 -
NAPS 0.3741 0.3646 0.3388 0.3374 0.296 0.2026 0.1783 63.81%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.75 0.78 0.80 0.98 0.86 1.10 1.32 -
P/RPS 1.23 1.40 1.34 1.98 2.10 1.33 0.86 26.91%
P/EPS 21.87 15.63 15.94 24.14 59.72 48.03 7.86 97.70%
EY 4.57 6.40 6.27 4.14 1.67 2.08 12.72 -49.43%
DY 0.00 4.49 1.87 0.00 0.00 3.18 2.65 -
P/NAPS 0.85 0.90 0.98 1.18 1.09 1.29 1.08 -14.74%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 28/04/05 25/02/05 08/11/04 18/08/04 27/05/04 27/02/04 27/11/03 -
Price 0.71 0.81 0.71 0.92 0.92 1.10 1.10 -
P/RPS 1.16 1.45 1.19 1.86 2.24 1.33 0.72 37.39%
P/EPS 20.70 16.23 14.14 22.66 63.89 48.03 6.55 115.20%
EY 4.83 6.16 7.07 4.41 1.57 2.08 15.26 -53.52%
DY 0.00 4.32 2.11 0.00 0.00 3.18 3.18 -
P/NAPS 0.81 0.93 0.87 1.11 1.16 1.29 0.90 -6.77%

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