[EPMB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 64.71%
YoY- -200.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 607,129 449,690 481,449 269,558 233,924 286,986 229,413 17.60%
PBT 31,776 6,204 10,117 -4,348 6,776 20,650 20,544 7.53%
Tax -8,941 1 -66 500 -600 -357 -4,262 13.13%
NP 22,834 6,205 10,050 -3,848 6,176 20,293 16,281 5.79%
-
NP to SH 22,382 6,080 9,288 -4,482 4,458 15,569 16,281 5.44%
-
Tax Rate 28.14% -0.02% 0.65% - 8.85% 1.73% 20.75% -
Total Cost 584,294 443,485 471,398 273,406 227,748 266,693 213,132 18.29%
-
Net Worth 235,548 224,671 212,297 268,280 255,532 0 93,492 16.64%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,211 - - - - 4,880 2,280 -0.51%
Div Payout % 9.88% - - - - 31.35% 14.01% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 235,548 224,671 212,297 268,280 255,532 0 93,492 16.64%
NOSH 165,879 166,423 165,857 169,797 157,735 122,016 114,014 6.44%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.76% 1.38% 2.09% -1.43% 2.64% 7.07% 7.10% -
ROE 9.50% 2.71% 4.38% -1.67% 1.74% 0.00% 17.41% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 366.01 270.21 290.28 158.75 148.30 235.20 201.21 10.48%
EPS 13.49 3.65 5.60 -2.64 2.83 9.60 14.28 -0.94%
DPS 1.33 0.00 0.00 0.00 0.00 4.00 2.00 -6.57%
NAPS 1.42 1.35 1.28 1.58 1.62 0.00 0.82 9.57%
Adjusted Per Share Value based on latest NOSH - 163,333
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 276.11 204.51 218.96 122.59 106.39 130.52 104.33 17.60%
EPS 10.18 2.77 4.22 -2.04 2.03 7.08 7.40 5.45%
DPS 1.01 0.00 0.00 0.00 0.00 2.22 1.04 -0.48%
NAPS 1.0712 1.0218 0.9655 1.2201 1.1621 0.00 0.4252 16.64%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.52 0.46 0.38 0.54 0.64 0.69 0.80 -
P/RPS 0.14 0.17 0.13 0.34 0.43 0.29 0.40 -16.04%
P/EPS 3.85 12.59 6.79 -20.45 22.64 5.41 5.60 -6.05%
EY 25.95 7.94 14.74 -4.89 4.42 18.49 17.85 6.43%
DY 2.56 0.00 0.00 0.00 0.00 5.80 2.50 0.39%
P/NAPS 0.37 0.34 0.30 0.34 0.40 0.00 0.98 -14.97%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 25/11/09 28/11/08 30/11/07 28/11/06 24/11/05 08/11/04 -
Price 0.50 0.45 0.31 0.50 0.62 0.67 0.71 -
P/RPS 0.14 0.17 0.11 0.31 0.42 0.28 0.35 -14.15%
P/EPS 3.71 12.32 5.54 -18.94 21.93 5.25 4.97 -4.75%
EY 26.99 8.12 18.06 -5.28 4.56 19.04 20.11 5.02%
DY 2.67 0.00 0.00 0.00 0.00 5.97 2.82 -0.90%
P/NAPS 0.35 0.33 0.24 0.32 0.38 0.00 0.87 -14.07%

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