[EPMB] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.69%
YoY- 167.77%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 239,150 228,543 222,195 221,312 204,562 169,728 134,178 46.74%
PBT 23,803 22,605 23,988 23,087 21,478 -234 -9,943 -
Tax -5,604 -8,831 -9,132 -10,317 -9,729 -4,654 -3,446 38.08%
NP 18,199 13,774 14,856 12,770 11,749 -4,888 -13,389 -
-
NP to SH 18,199 13,774 14,856 12,770 11,749 -4,888 -13,389 -
-
Tax Rate 23.54% 39.07% 38.07% 44.69% 45.30% - - -
Total Cost 220,951 214,769 207,339 208,542 192,813 174,616 147,567 30.71%
-
Net Worth 104,400 97,027 96,615 84,760 58,015 51,065 106,942 -1.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,974 4,163 3,852 2,388 2,388 1,409 2,805 65.15%
Div Payout % 32.83% 30.23% 25.93% 18.71% 20.33% 0.00% 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 104,400 97,027 96,615 84,760 58,015 51,065 106,942 -1.58%
NOSH 120,000 118,326 116,403 107,291 68,253 41,822 78,634 32.38%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.61% 6.03% 6.69% 5.77% 5.74% -2.88% -9.98% -
ROE 17.43% 14.20% 15.38% 15.07% 20.25% -9.57% -12.52% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 199.29 193.15 190.88 206.27 299.71 405.83 170.64 10.84%
EPS 15.17 11.64 12.76 11.90 17.21 -11.69 -17.03 -
DPS 4.98 3.52 3.31 2.23 3.50 3.37 3.57 24.71%
NAPS 0.87 0.82 0.83 0.79 0.85 1.221 1.36 -25.65%
Adjusted Per Share Value based on latest NOSH - 107,291
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 108.76 103.94 101.05 100.65 93.03 77.19 61.02 46.74%
EPS 8.28 6.26 6.76 5.81 5.34 -2.22 -6.09 -
DPS 2.72 1.89 1.75 1.09 1.09 0.64 1.28 64.91%
NAPS 0.4748 0.4413 0.4394 0.3855 0.2638 0.2322 0.4864 -1.58%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.78 0.80 0.98 0.86 1.10 1.32 1.13 -
P/RPS 0.39 0.41 0.51 0.42 0.37 0.33 0.66 -29.47%
P/EPS 5.14 6.87 7.68 7.23 6.39 -11.29 -6.64 -
EY 19.44 14.55 13.02 13.84 15.65 -8.85 -15.07 -
DY 6.38 4.40 3.38 2.59 3.18 2.55 3.16 59.40%
P/NAPS 0.90 0.98 1.18 1.09 1.29 1.08 0.83 5.52%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 08/11/04 18/08/04 27/05/04 27/02/04 27/11/03 28/08/03 -
Price 0.81 0.71 0.92 0.92 1.10 1.10 1.25 -
P/RPS 0.41 0.37 0.48 0.45 0.37 0.27 0.73 -31.80%
P/EPS 5.34 6.10 7.21 7.73 6.39 -9.41 -7.34 -
EY 18.72 16.40 13.87 12.94 15.65 -10.62 -13.62 -
DY 6.15 4.96 3.60 2.42 3.18 3.06 2.85 66.59%
P/NAPS 0.93 0.87 1.11 1.16 1.29 0.90 0.92 0.72%

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