[EPMB] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 84.83%
YoY- -117.73%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 587,519 468,046 483,733 303,019 228,777 300,143 239,149 16.15%
PBT 32,469 -75 4,256 388 6,399 25,671 23,804 5.30%
Tax -6,363 7,946 4,069 375 -1,836 -1,411 -5,605 2.13%
NP 26,106 7,871 8,325 763 4,563 24,260 18,199 6.19%
-
NP to SH 25,686 7,293 7,559 -510 2,877 19,188 18,199 5.90%
-
Tax Rate 19.60% - -95.61% -96.65% 28.69% 5.50% 23.55% -
Total Cost 561,413 460,175 475,408 302,256 224,214 275,883 220,950 16.80%
-
Net Worth 247,272 220,667 220,891 407,999 252,124 205,204 100,527 16.17%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,637 1,659 - - - 5,496 5,777 -18.94%
Div Payout % 6.38% 22.75% - - - 28.65% 31.75% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 247,272 220,667 220,891 407,999 252,124 205,204 100,527 16.17%
NOSH 163,756 165,915 166,083 254,999 154,677 122,145 115,549 5.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.44% 1.68% 1.72% 0.25% 1.99% 8.08% 7.61% -
ROE 10.39% 3.30% 3.42% -0.13% 1.14% 9.35% 18.10% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 358.78 282.10 291.26 118.83 147.91 245.73 206.97 9.59%
EPS 15.89 4.39 4.09 -0.20 1.86 11.80 15.75 0.14%
DPS 1.00 1.00 0.00 0.00 0.00 4.50 5.00 -23.51%
NAPS 1.51 1.33 1.33 1.60 1.63 1.68 0.87 9.62%
Adjusted Per Share Value based on latest NOSH - 168,757
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 205.16 163.44 168.92 105.81 79.89 104.81 83.51 16.15%
EPS 8.97 2.55 2.64 -0.18 1.00 6.70 6.36 5.89%
DPS 0.57 0.58 0.00 0.00 0.00 1.92 2.02 -19.00%
NAPS 0.8635 0.7706 0.7714 1.4247 0.8804 0.7166 0.351 16.17%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.56 0.47 0.18 0.50 0.62 0.66 0.78 -
P/RPS 0.16 0.17 0.06 0.42 0.42 0.27 0.38 -13.41%
P/EPS 3.57 10.69 3.95 -250.00 33.33 4.20 4.95 -5.29%
EY 28.01 9.35 25.29 -0.40 3.00 23.80 20.19 5.60%
DY 1.79 2.13 0.00 0.00 0.00 6.82 6.41 -19.14%
P/NAPS 0.37 0.35 0.14 0.31 0.38 0.39 0.90 -13.76%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 18/02/11 25/02/10 27/02/09 28/02/08 28/02/07 27/02/06 25/02/05 -
Price 0.57 0.48 0.15 0.49 0.60 0.69 0.81 -
P/RPS 0.16 0.17 0.05 0.41 0.41 0.28 0.39 -13.79%
P/EPS 3.63 10.92 3.30 -245.00 32.26 4.39 5.14 -5.62%
EY 27.52 9.16 30.34 -0.41 3.10 22.77 19.44 5.96%
DY 1.75 2.08 0.00 0.00 0.00 6.52 6.17 -18.93%
P/NAPS 0.38 0.36 0.11 0.31 0.37 0.41 0.93 -13.85%

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