[EPMB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.58%
YoY- 28.25%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 273,325 290,488 300,720 282,330 284,782 269,467 239,150 9.33%
PBT 20,056 23,976 25,580 23,884 25,356 27,136 23,803 -10.81%
Tax -1,307 -1,483 -2,690 -3,953 -5,025 -6,306 -5,604 -62.21%
NP 18,749 22,493 22,890 19,931 20,331 20,830 18,199 2.01%
-
NP to SH 15,192 18,165 19,128 17,665 19,113 20,830 18,199 -11.37%
-
Tax Rate 6.52% 6.19% 10.52% 16.55% 19.82% 23.24% 23.54% -
Total Cost 254,576 267,995 277,830 262,399 264,451 248,637 220,951 9.93%
-
Net Worth 119,519 272,533 122,348 0 0 107,139 104,400 9.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,666 5,500 5,500 7,865 7,809 5,974 5,974 -27.85%
Div Payout % 24.13% 30.28% 28.76% 44.53% 40.86% 28.68% 32.83% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 119,519 272,533 122,348 0 0 107,139 104,400 9.46%
NOSH 71,999 162,222 122,348 122,065 122,317 121,749 120,000 -28.92%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.86% 7.74% 7.61% 7.06% 7.14% 7.73% 7.61% -
ROE 12.71% 6.67% 15.63% 0.00% 0.00% 19.44% 17.43% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 379.62 179.07 245.79 231.29 232.82 221.33 199.29 53.84%
EPS 21.10 11.20 15.63 14.47 15.63 17.11 15.17 24.67%
DPS 5.09 3.39 4.50 6.50 6.38 4.91 4.98 1.47%
NAPS 1.66 1.68 1.00 0.00 0.00 0.88 0.87 54.01%
Adjusted Per Share Value based on latest NOSH - 122,065
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 124.08 131.87 136.52 128.17 129.28 122.33 108.56 9.34%
EPS 6.90 8.25 8.68 8.02 8.68 9.46 8.26 -11.33%
DPS 1.66 2.50 2.50 3.57 3.55 2.71 2.71 -27.93%
NAPS 0.5426 1.2372 0.5554 0.00 0.00 0.4864 0.4739 9.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.68 0.72 0.66 0.69 0.64 0.75 0.78 -
P/RPS 0.18 0.40 0.27 0.30 0.27 0.34 0.39 -40.36%
P/EPS 3.22 6.43 4.22 4.77 4.10 4.38 5.14 -26.84%
EY 31.03 15.55 23.69 20.97 24.42 22.81 19.44 36.69%
DY 7.49 4.71 6.82 9.42 9.98 6.54 6.38 11.31%
P/NAPS 0.41 0.43 0.66 0.00 0.00 0.85 0.90 -40.87%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 22/06/06 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 -
Price 0.67 0.69 0.69 0.67 0.69 0.71 0.81 -
P/RPS 0.18 0.39 0.28 0.29 0.30 0.32 0.41 -42.32%
P/EPS 3.18 6.16 4.41 4.63 4.42 4.15 5.34 -29.28%
EY 31.49 16.23 22.66 21.60 22.65 24.10 18.72 41.57%
DY 7.60 4.91 6.52 9.70 9.25 6.91 6.15 15.20%
P/NAPS 0.40 0.41 0.69 0.00 0.00 0.81 0.93 -43.10%

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