[EPMB] YoY 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- 759.82%
YoY- 3013.54%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
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 147,807 115,293 129,764 84,011 56,535 67,982 70,434 13.14%
PBT 10,489 1,853 3,080 3,233 754 5,636 7,108 6.69%
Tax -3,480 0 0 -38 -383 -96 -1,168 19.94%
NP 7,009 1,853 3,080 3,195 371 5,540 5,940 2.79%
-
NP to SH 6,964 1,818 2,856 2,989 96 4,492 5,940 2.68%
-
Tax Rate 33.18% 0.00% 0.00% 1.18% 50.80% 1.70% 16.43% -
Total Cost 140,798 113,440 126,684 80,816 56,164 62,442 64,494 13.89%
-
Net Worth 235,449 225,165 212,539 258,066 194,400 0 97,027 15.91%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 1,830 1,774 -
Div Payout % - - - - - 40.76% 29.88% -
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 235,449 225,165 212,539 258,066 194,400 0 97,027 15.91%
NOSH 165,809 166,788 166,046 163,333 120,000 122,065 118,326 5.78%
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 4.74% 1.61% 2.37% 3.80% 0.66% 8.15% 8.43% -
ROE 2.96% 0.81% 1.34% 1.16% 0.05% 0.00% 6.12% -
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 89.14 69.13 78.15 51.44 47.11 55.69 59.53 6.95%
EPS 4.20 1.09 1.72 1.83 0.08 2.76 5.02 -2.92%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
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 67.22 52.43 59.01 38.21 25.71 30.92 32.03 13.14%
EPS 3.17 0.83 1.30 1.36 0.04 2.04 2.70 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.83 0.81 -
NAPS 1.0708 1.024 0.9666 1.1737 0.8841 0.00 0.4413 15.91%
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 0.58 0.67 0.49 1.05 1.36 1.24 1.34 -13.02%
P/EPS 12.38 42.20 22.09 29.51 800.00 18.75 15.94 -4.12%
EY 8.08 2.37 4.53 3.39 0.13 5.33 6.27 4.31%
DY 0.00 0.00 0.00 0.00 0.00 2.17 1.87 -
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 0.56 0.65 0.40 0.97 1.32 1.20 1.19 -11.80%
P/EPS 11.90 41.28 18.02 27.32 775.00 18.21 14.14 -2.83%
EY 8.40 2.42 5.55 3.66 0.13 5.49 7.07 2.91%
DY 0.00 0.00 0.00 0.00 0.00 2.24 2.11 -
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