[EPMB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 14.46%
YoY- 63.12%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 300,720 282,330 284,782 269,467 239,150 228,543 222,195 22.28%
PBT 25,580 23,884 25,356 27,136 23,803 22,605 23,988 4.36%
Tax -2,690 -3,953 -5,025 -6,306 -5,604 -8,831 -9,132 -55.62%
NP 22,890 19,931 20,331 20,830 18,199 13,774 14,856 33.29%
-
NP to SH 19,128 17,665 19,113 20,830 18,199 13,774 14,856 18.29%
-
Tax Rate 10.52% 16.55% 19.82% 23.24% 23.54% 39.07% 38.07% -
Total Cost 277,830 262,399 264,451 248,637 220,951 214,769 207,339 21.47%
-
Net Worth 122,348 0 0 107,139 104,400 97,027 96,615 16.99%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,500 7,865 7,809 5,974 5,974 4,163 3,852 26.71%
Div Payout % 28.76% 44.53% 40.86% 28.68% 32.83% 30.23% 25.93% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 122,348 0 0 107,139 104,400 97,027 96,615 16.99%
NOSH 122,348 122,065 122,317 121,749 120,000 118,326 116,403 3.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.61% 7.06% 7.14% 7.73% 7.61% 6.03% 6.69% -
ROE 15.63% 0.00% 0.00% 19.44% 17.43% 14.20% 15.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 245.79 231.29 232.82 221.33 199.29 193.15 190.88 18.30%
EPS 15.63 14.47 15.63 17.11 15.17 11.64 12.76 14.44%
DPS 4.50 6.50 6.38 4.91 4.98 3.52 3.31 22.65%
NAPS 1.00 0.00 0.00 0.88 0.87 0.82 0.83 13.18%
Adjusted Per Share Value based on latest NOSH - 121,749
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 136.52 128.17 129.28 122.33 108.56 103.75 100.87 22.28%
EPS 8.68 8.02 8.68 9.46 8.26 6.25 6.74 18.31%
DPS 2.50 3.57 3.55 2.71 2.71 1.89 1.75 26.76%
NAPS 0.5554 0.00 0.00 0.4864 0.4739 0.4405 0.4386 16.99%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.66 0.69 0.64 0.75 0.78 0.80 0.98 -
P/RPS 0.27 0.30 0.27 0.34 0.39 0.41 0.51 -34.48%
P/EPS 4.22 4.77 4.10 4.38 5.14 6.87 7.68 -32.84%
EY 23.69 20.97 24.42 22.81 19.44 14.55 13.02 48.87%
DY 6.82 9.42 9.98 6.54 6.38 4.40 3.38 59.47%
P/NAPS 0.66 0.00 0.00 0.85 0.90 0.98 1.18 -32.04%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 30/08/05 28/04/05 25/02/05 08/11/04 18/08/04 -
Price 0.69 0.67 0.69 0.71 0.81 0.71 0.92 -
P/RPS 0.28 0.29 0.30 0.32 0.41 0.37 0.48 -30.11%
P/EPS 4.41 4.63 4.42 4.15 5.34 6.10 7.21 -27.87%
EY 22.66 21.60 22.65 24.10 18.72 16.40 13.87 38.59%
DY 6.52 9.70 9.25 6.91 6.15 4.96 3.60 48.42%
P/NAPS 0.69 0.00 0.00 0.81 0.93 0.87 1.11 -27.10%

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