[EPMB] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -82.75%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 300,143 239,149 225,322 107,024 94,624 91,155 102,352 -1.13%
PBT 25,671 23,804 24,598 -20,094 -10,757 10,334 12,075 -0.79%
Tax -1,411 -5,605 -12,840 -1,763 10,757 -1,090 0 -100.00%
NP 24,260 18,199 11,758 -21,857 0 9,244 12,075 -0.73%
-
NP to SH 19,188 18,199 11,758 -21,857 -11,960 9,244 12,075 -0.49%
-
Tax Rate 5.50% 23.55% 52.20% - - 10.55% 0.00% -
Total Cost 275,883 220,950 213,564 128,881 94,624 81,911 90,277 -1.18%
-
Net Worth 205,204 100,527 98,708 36,265 57,864 64,637 63,846 -1.23%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,496 5,777 3,755 1,410 1,396 1,396 - -100.00%
Div Payout % 28.65% 31.75% 31.94% 0.00% 0.00% 15.11% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 205,204 100,527 98,708 36,265 57,864 64,637 63,846 -1.23%
NOSH 122,145 115,549 107,291 40,295 39,906 39,899 39,904 -1.18%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.08% 7.61% 5.22% -20.42% 0.00% 10.14% 11.80% -
ROE 9.35% 18.10% 11.91% -60.27% -20.67% 14.30% 18.91% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 245.73 206.97 210.01 265.60 237.11 228.46 256.49 0.04%
EPS 11.80 15.75 24.30 -54.30 -29.97 23.17 30.26 1.00%
DPS 4.50 5.00 3.50 3.50 3.50 3.50 0.00 -100.00%
NAPS 1.68 0.87 0.92 0.90 1.45 1.62 1.60 -0.05%
Adjusted Per Share Value based on latest NOSH - 40,285
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 136.25 108.56 102.29 48.58 42.96 41.38 46.46 -1.13%
EPS 8.71 8.26 5.34 -9.92 -5.43 4.20 5.48 -0.49%
DPS 2.50 2.62 1.70 0.64 0.63 0.63 0.00 -100.00%
NAPS 0.9316 0.4564 0.4481 0.1646 0.2627 0.2934 0.2898 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.66 0.78 1.10 0.95 1.90 2.15 0.00 -
P/RPS 0.27 0.38 0.52 0.36 0.80 0.94 0.00 -100.00%
P/EPS 4.20 4.95 10.04 -1.75 -6.34 9.28 0.00 -100.00%
EY 23.80 20.19 9.96 -57.10 -15.77 10.78 0.00 -100.00%
DY 6.82 6.41 3.18 3.68 1.84 1.63 0.00 -100.00%
P/NAPS 0.39 0.90 1.20 1.06 1.31 1.33 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 27/05/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 0.69 0.81 0.92 0.81 1.40 2.30 7.35 -
P/RPS 0.28 0.39 0.44 0.30 0.59 1.01 2.87 2.50%
P/EPS 4.39 5.14 8.39 -1.49 -4.67 9.93 24.29 1.83%
EY 22.77 19.44 11.91 -66.97 -21.41 10.07 4.12 -1.80%
DY 6.52 6.17 3.80 4.32 2.50 1.52 0.00 -100.00%
P/NAPS 0.41 0.93 1.00 0.90 0.97 1.42 4.59 2.60%

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