[EPMB] QoQ TTM 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- 16.34%
YoY- 210.96%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 269,467 239,150 228,543 222,195 221,312 204,562 169,728 36.05%
PBT 27,136 23,803 22,605 23,988 23,087 21,478 -234 -
Tax -6,306 -5,604 -8,831 -9,132 -10,317 -9,729 -4,654 22.42%
NP 20,830 18,199 13,774 14,856 12,770 11,749 -4,888 -
-
NP to SH 20,830 18,199 13,774 14,856 12,770 11,749 -4,888 -
-
Tax Rate 23.24% 23.54% 39.07% 38.07% 44.69% 45.30% - -
Total Cost 248,637 220,951 214,769 207,339 208,542 192,813 174,616 26.53%
-
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 5,974 5,974 4,163 3,852 2,388 2,388 1,409 161.73%
Div Payout % 28.68% 32.83% 30.23% 25.93% 18.71% 20.33% 0.00% -
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 7.73% 7.61% 6.03% 6.69% 5.77% 5.74% -2.88% -
ROE 19.44% 17.43% 14.20% 15.38% 15.07% 20.25% -9.57% -
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 221.33 199.29 193.15 190.88 206.27 299.71 405.83 -33.22%
EPS 17.11 15.17 11.64 12.76 11.90 17.21 -11.69 -
DPS 4.91 4.98 3.52 3.31 2.23 3.50 3.37 28.48%
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 122.33 108.56 103.75 100.87 100.47 92.86 77.05 36.05%
EPS 9.46 8.26 6.25 6.74 5.80 5.33 -2.22 -
DPS 2.71 2.71 1.89 1.75 1.08 1.08 0.64 161.50%
NAPS 0.4864 0.4739 0.4405 0.4386 0.3848 0.2634 0.2318 63.82%
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 0.34 0.39 0.41 0.51 0.42 0.37 0.33 2.00%
P/EPS 4.38 5.14 6.87 7.68 7.23 6.39 -11.29 -
EY 22.81 19.44 14.55 13.02 13.84 15.65 -8.85 -
DY 6.54 6.38 4.40 3.38 2.59 3.18 2.55 87.25%
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 0.32 0.41 0.37 0.48 0.45 0.37 0.27 11.98%
P/EPS 4.15 5.34 6.10 7.21 7.73 6.39 -9.41 -
EY 24.10 18.72 16.40 13.87 12.94 15.65 -10.62 -
DY 6.91 6.15 4.96 3.60 2.42 3.18 3.06 72.03%
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