[EPMB] QoQ TTM 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- 340.36%
YoY- 153.75%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 228,543 222,195 221,312 204,562 169,728 134,178 106,960 65.66%
PBT 22,605 23,988 23,087 21,478 -234 -9,943 -17,231 -
Tax -8,831 -9,132 -10,317 -9,729 -4,654 -3,446 -1,613 209.67%
NP 13,774 14,856 12,770 11,749 -4,888 -13,389 -18,844 -
-
NP to SH 13,774 14,856 12,770 11,749 -4,888 -13,389 -18,844 -
-
Tax Rate 39.07% 38.07% 44.69% 45.30% - - - -
Total Cost 214,769 207,339 208,542 192,813 174,616 147,567 125,804 42.70%
-
Net Worth 97,027 96,615 84,760 58,015 51,065 106,942 30,358 116.51%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,163 3,852 2,388 2,388 1,409 2,805 2,805 30.01%
Div Payout % 30.23% 25.93% 18.71% 20.33% 0.00% 0.00% 0.00% -
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 97,027 96,615 84,760 58,015 51,065 106,942 30,358 116.51%
NOSH 118,326 116,403 107,291 68,253 41,822 78,634 41,587 100.41%
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 6.03% 6.69% 5.77% 5.74% -2.88% -9.98% -17.62% -
ROE 14.20% 15.38% 15.07% 20.25% -9.57% -12.52% -62.07% -
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 193.15 190.88 206.27 299.71 405.83 170.64 257.19 -17.33%
EPS 11.64 12.76 11.90 17.21 -11.69 -17.03 -45.31 -
DPS 3.52 3.31 2.23 3.50 3.37 3.57 6.75 -35.13%
NAPS 0.82 0.83 0.79 0.85 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 103.94 101.05 100.65 93.03 77.19 61.02 48.64 65.67%
EPS 6.26 6.76 5.81 5.34 -2.22 -6.09 -8.57 -
DPS 1.89 1.75 1.09 1.09 0.64 1.28 1.28 29.57%
NAPS 0.4413 0.4394 0.3855 0.2638 0.2322 0.4864 0.1381 116.49%
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 0.41 0.51 0.42 0.37 0.33 0.66 0.30 23.08%
P/EPS 6.87 7.68 7.23 6.39 -11.29 -6.64 -1.68 -
EY 14.55 13.02 13.84 15.65 -8.85 -15.07 -59.62 -
DY 4.40 3.38 2.59 3.18 2.55 3.16 8.88 -37.30%
P/NAPS 0.98 1.18 1.09 1.29 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 0.37 0.48 0.45 0.37 0.27 0.73 0.29 17.58%
P/EPS 6.10 7.21 7.73 6.39 -9.41 -7.34 -1.66 -
EY 16.40 13.87 12.94 15.65 -10.62 -13.62 -60.42 -
DY 4.96 3.60 2.42 3.18 3.06 2.85 8.99 -32.65%
P/NAPS 0.87 1.11 1.16 1.29 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