[EPMB] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 172.48%
YoY- 164.7%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 266,042 307,540 221,975 231,322 118,158 119,864 147,259 10.35%
PBT 20,161 13,343 2,800 4,508 -1,561 4,327 9,852 12.66%
Tax -300 -3,226 1 -50 -4,520 -66 -172 9.71%
NP 19,861 10,117 2,801 4,458 -6,081 4,261 9,680 12.71%
-
NP to SH 19,861 9,824 2,742 4,109 -6,351 3,248 7,185 18.45%
-
Tax Rate 1.49% 24.18% -0.04% 1.11% - 1.53% 1.75% -
Total Cost 246,181 297,423 219,174 226,864 124,239 115,603 137,579 10.17%
-
Net Worth 263,741 229,005 222,683 231,131 258,683 265,599 0 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 1,608 16 - - - - 1,829 -2.12%
Div Payout % 8.10% 0.17% - - - - 25.47% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 263,741 229,005 222,683 231,131 258,683 265,599 0 -
NOSH 160,817 165,945 166,181 183,437 165,822 160,000 121,986 4.71%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.47% 3.29% 1.26% 1.93% -5.15% 3.55% 6.57% -
ROE 7.53% 4.29% 1.23% 1.78% -2.46% 1.22% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 165.43 185.33 133.57 126.10 71.26 74.92 120.72 5.38%
EPS 12.35 5.92 1.65 2.24 -3.83 2.03 4.42 18.66%
DPS 1.00 0.01 0.00 0.00 0.00 0.00 1.50 -6.53%
NAPS 1.64 1.38 1.34 1.26 1.56 1.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 177,006
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 120.99 139.86 100.95 105.20 53.74 54.51 66.97 10.35%
EPS 9.03 4.47 1.25 1.87 -2.89 1.48 3.27 18.43%
DPS 0.73 0.01 0.00 0.00 0.00 0.00 0.83 -2.11%
NAPS 1.1995 1.0415 1.0127 1.0512 1.1765 1.2079 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.93 0.49 0.25 0.42 0.54 0.68 0.64 -
P/RPS 0.56 0.26 0.19 0.33 0.76 0.91 0.53 0.92%
P/EPS 7.53 8.28 15.15 18.75 -14.10 33.50 10.87 -5.93%
EY 13.28 12.08 6.60 5.33 -7.09 2.99 9.20 6.30%
DY 1.08 0.02 0.00 0.00 0.00 0.00 2.34 -12.08%
P/NAPS 0.57 0.36 0.19 0.33 0.35 0.41 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 30/08/10 28/08/09 29/08/08 30/08/07 29/08/06 30/08/05 -
Price 0.75 0.51 0.31 0.39 0.57 0.67 0.69 -
P/RPS 0.45 0.28 0.23 0.31 0.80 0.89 0.57 -3.86%
P/EPS 6.07 8.61 18.79 17.41 -14.88 33.00 11.71 -10.36%
EY 16.47 11.61 5.32 5.74 -6.72 3.03 8.54 11.56%
DY 1.33 0.02 0.00 0.00 0.00 0.00 2.17 -7.83%
P/NAPS 0.46 0.37 0.23 0.31 0.37 0.40 0.00 -

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