[EPMB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 46.16%
YoY- -295.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 615,080 443,950 462,644 236,316 239,728 294,518 203,252 20.25%
PBT 26,686 5,600 9,016 -3,122 8,654 19,704 16,600 8.22%
Tax -6,452 2 -100 -9,040 -132 -344 -4,058 8.03%
NP 20,234 5,602 8,916 -12,162 8,522 19,360 12,542 8.29%
-
NP to SH 19,648 5,484 8,218 -12,702 6,496 14,370 12,542 7.76%
-
Tax Rate 24.18% -0.04% 1.11% - 1.53% 1.75% 24.45% -
Total Cost 594,846 438,348 453,728 248,478 231,206 275,158 190,710 20.86%
-
Net Worth 229,005 222,683 231,131 258,683 265,599 0 92,779 16.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 33 - - - - 3,659 - -
Div Payout % 0.17% - - - - 25.47% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 229,005 222,683 231,131 258,683 265,599 0 92,779 16.24%
NOSH 165,945 166,181 183,437 165,822 160,000 121,986 111,782 6.80%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.29% 1.26% 1.93% -5.15% 3.55% 6.57% 6.17% -
ROE 8.58% 2.46% 3.56% -4.91% 2.45% 0.00% 13.52% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 370.65 267.15 252.21 142.51 149.83 241.44 181.83 12.59%
EPS 11.84 3.30 4.48 -7.66 4.06 8.84 11.22 0.90%
DPS 0.02 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.38 1.34 1.26 1.56 1.66 0.00 0.83 8.83%
Adjusted Per Share Value based on latest NOSH - 181,200
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 279.73 201.90 210.40 107.47 109.02 133.94 92.44 20.25%
EPS 8.94 2.49 3.74 -5.78 2.95 6.54 5.70 7.78%
DPS 0.02 0.00 0.00 0.00 0.00 1.66 0.00 -
NAPS 1.0415 1.0127 1.0512 1.1765 1.2079 0.00 0.4219 16.24%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.49 0.25 0.42 0.54 0.68 0.64 0.98 -
P/RPS 0.13 0.09 0.17 0.38 0.45 0.27 0.54 -21.11%
P/EPS 4.14 7.58 9.38 -7.05 16.75 5.43 8.73 -11.68%
EY 24.16 13.20 10.67 -14.19 5.97 18.41 11.45 13.24%
DY 0.04 0.00 0.00 0.00 0.00 4.69 0.00 -
P/NAPS 0.36 0.19 0.33 0.35 0.41 0.00 1.18 -17.94%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 29/08/08 30/08/07 29/08/06 30/08/05 18/08/04 -
Price 0.51 0.31 0.39 0.57 0.67 0.69 0.92 -
P/RPS 0.14 0.12 0.15 0.40 0.45 0.29 0.51 -19.37%
P/EPS 4.31 9.39 8.71 -7.44 16.50 5.86 8.20 -10.16%
EY 23.22 10.65 11.49 -13.44 6.06 17.07 12.20 11.31%
DY 0.04 0.00 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.37 0.23 0.31 0.37 0.40 0.00 1.11 -16.72%

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