[EPMB] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -35.47%
YoY- -85.01%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 468,046 483,733 303,019 228,777 300,143 239,149 225,322 12.94%
PBT -75 4,256 388 6,399 25,671 23,804 24,598 -
Tax 7,946 4,069 375 -1,836 -1,411 -5,605 -12,840 -
NP 7,871 8,325 763 4,563 24,260 18,199 11,758 -6.46%
-
NP to SH 7,293 7,559 -510 2,877 19,188 18,199 11,758 -7.64%
-
Tax Rate - -95.61% -96.65% 28.69% 5.50% 23.55% 52.20% -
Total Cost 460,175 475,408 302,256 224,214 275,883 220,950 213,564 13.63%
-
Net Worth 220,667 220,891 407,999 252,124 205,204 100,527 44,441 30.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,659 - - - 5,496 5,777 1,690 -0.30%
Div Payout % 22.75% - - - 28.65% 31.75% 14.38% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 220,667 220,891 407,999 252,124 205,204 100,527 44,441 30.58%
NOSH 165,915 166,083 254,999 154,677 122,145 115,549 48,305 22.81%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 1.68% 1.72% 0.25% 1.99% 8.08% 7.61% 5.22% -
ROE 3.30% 3.42% -0.13% 1.14% 9.35% 18.10% 26.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 282.10 291.26 118.83 147.91 245.73 206.97 466.45 -8.03%
EPS 4.39 4.09 -0.20 1.86 11.80 15.75 24.30 -24.79%
DPS 1.00 0.00 0.00 0.00 4.50 5.00 3.50 -18.82%
NAPS 1.33 1.33 1.60 1.63 1.68 0.87 0.92 6.32%
Adjusted Per Share Value based on latest NOSH - 184,400
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 163.44 168.92 105.81 79.89 104.81 83.51 78.68 12.94%
EPS 2.55 2.64 -0.18 1.00 6.70 6.36 4.11 -7.64%
DPS 0.58 0.00 0.00 0.00 1.92 2.02 0.59 -0.28%
NAPS 0.7706 0.7714 1.4247 0.8804 0.7166 0.351 0.1552 30.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.18 0.50 0.62 0.66 0.78 1.10 -
P/RPS 0.17 0.06 0.42 0.42 0.27 0.38 0.24 -5.58%
P/EPS 10.69 3.95 -250.00 33.33 4.20 4.95 4.52 15.41%
EY 9.35 25.29 -0.40 3.00 23.80 20.19 22.13 -13.36%
DY 2.13 0.00 0.00 0.00 6.82 6.41 3.18 -6.45%
P/NAPS 0.35 0.14 0.31 0.38 0.39 0.90 1.20 -18.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 25/02/05 27/02/04 -
Price 0.48 0.15 0.49 0.60 0.69 0.81 1.10 -
P/RPS 0.17 0.05 0.41 0.41 0.28 0.39 0.24 -5.58%
P/EPS 10.92 3.30 -245.00 32.26 4.39 5.14 4.52 15.82%
EY 9.16 30.34 -0.41 3.10 22.77 19.44 22.13 -13.66%
DY 2.08 0.00 0.00 0.00 6.52 6.17 3.18 -6.82%
P/NAPS 0.36 0.11 0.31 0.37 0.41 0.93 1.20 -18.16%

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