[EPMB] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -13.42%
YoY- 153.8%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 228,777 300,143 239,149 225,322 107,024 94,624 91,155 16.56%
PBT 6,399 25,671 23,804 24,598 -20,094 -10,757 10,334 -7.67%
Tax -1,836 -1,411 -5,605 -12,840 -1,763 10,757 -1,090 9.07%
NP 4,563 24,260 18,199 11,758 -21,857 0 9,244 -11.09%
-
NP to SH 2,877 19,188 18,199 11,758 -21,857 -11,960 9,244 -17.67%
-
Tax Rate 28.69% 5.50% 23.55% 52.20% - - 10.55% -
Total Cost 224,214 275,883 220,950 213,564 128,881 94,624 81,911 18.26%
-
Net Worth 252,124 205,204 100,527 44,441 36,265 57,864 64,637 25.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 5,496 5,777 1,690 1,410 1,396 1,396 -
Div Payout % - 28.65% 31.75% 14.38% 0.00% 0.00% 15.11% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 252,124 205,204 100,527 44,441 36,265 57,864 64,637 25.45%
NOSH 154,677 122,145 115,549 48,305 40,295 39,906 39,899 25.32%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.99% 8.08% 7.61% 5.22% -20.42% 0.00% 10.14% -
ROE 1.14% 9.35% 18.10% 26.46% -60.27% -20.67% 14.30% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 147.91 245.73 206.97 466.45 265.60 237.11 228.46 -6.98%
EPS 1.86 11.80 15.75 24.30 -54.30 -29.97 23.17 -34.30%
DPS 0.00 4.50 5.00 3.50 3.50 3.50 3.50 -
NAPS 1.63 1.68 0.87 0.92 0.90 1.45 1.62 0.10%
Adjusted Per Share Value based on latest NOSH - 68,253
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 79.89 104.81 83.51 78.68 37.37 33.04 31.83 16.56%
EPS 1.00 6.70 6.36 4.11 -7.63 -4.18 3.23 -17.74%
DPS 0.00 1.92 2.02 0.59 0.49 0.49 0.49 -
NAPS 0.8804 0.7166 0.351 0.1552 0.1266 0.2021 0.2257 25.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.66 0.78 1.10 0.95 1.90 2.15 -
P/RPS 0.42 0.27 0.38 0.24 0.36 0.80 0.94 -12.55%
P/EPS 33.33 4.20 4.95 4.52 -1.75 -6.34 9.28 23.73%
EY 3.00 23.80 20.19 22.13 -57.10 -15.77 10.78 -19.19%
DY 0.00 6.82 6.41 3.18 3.68 1.84 1.63 -
P/NAPS 0.38 0.39 0.90 1.20 1.06 1.31 1.33 -18.83%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 25/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.60 0.69 0.81 1.10 0.81 1.40 2.30 -
P/RPS 0.41 0.28 0.39 0.24 0.30 0.59 1.01 -13.94%
P/EPS 32.26 4.39 5.14 4.52 -1.49 -4.67 9.93 21.68%
EY 3.10 22.77 19.44 22.13 -66.97 -21.41 10.07 -17.82%
DY 0.00 6.52 6.17 3.18 4.32 2.50 1.52 -
P/NAPS 0.37 0.41 0.93 1.20 0.90 0.97 1.42 -20.07%

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