[EPMB] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 28.95%
YoY- 10.18%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 273,325 284,782 222,195 134,178 103,217 90,711 107,962 16.73%
PBT 20,056 25,356 23,988 -9,943 -12,724 -33 15,062 4.88%
Tax -1,307 -5,025 -9,132 -3,446 -2,183 2,216 0 -
NP 18,749 20,331 14,856 -13,389 -14,907 2,183 15,062 3.71%
-
NP to SH 15,192 19,113 14,856 -13,389 -14,907 -1,123 15,062 0.14%
-
Tax Rate 6.52% 19.82% 38.07% - - - 0.00% -
Total Cost 254,576 264,451 207,339 147,567 118,124 88,528 92,900 18.28%
-
Net Worth 119,519 0 96,615 106,942 52,631 66,211 68,613 9.68%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,666 7,809 3,852 2,805 1,396 1,374 1,396 17.44%
Div Payout % 24.13% 40.86% 25.93% 0.00% 0.00% 0.00% 9.27% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 119,519 0 96,615 106,942 52,631 66,211 68,613 9.68%
NOSH 71,999 122,317 116,403 78,634 39,872 39,886 39,891 10.33%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.86% 7.14% 6.69% -9.98% -14.44% 2.41% 13.95% -
ROE 12.71% 0.00% 15.38% -12.52% -28.32% -1.70% 21.95% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 379.62 232.82 190.88 170.64 258.87 227.42 270.64 5.79%
EPS 21.10 15.63 12.76 -17.03 -37.39 -2.82 37.76 -9.24%
DPS 5.09 6.38 3.31 3.57 3.50 3.50 3.50 6.43%
NAPS 1.66 0.00 0.83 1.36 1.32 1.66 1.72 -0.58%
Adjusted Per Share Value based on latest NOSH - 78,634
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 95.45 99.45 77.59 46.86 36.04 31.68 37.70 16.73%
EPS 5.31 6.67 5.19 -4.68 -5.21 -0.39 5.26 0.15%
DPS 1.28 2.73 1.35 0.98 0.49 0.48 0.49 17.34%
NAPS 0.4174 0.00 0.3374 0.3734 0.1838 0.2312 0.2396 9.68%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.68 0.64 0.98 1.13 1.16 1.54 5.40 -
P/RPS 0.18 0.27 0.51 0.66 0.45 0.68 2.00 -33.04%
P/EPS 3.22 4.10 7.68 -6.64 -3.10 -54.70 14.30 -21.99%
EY 31.03 24.42 13.02 -15.07 -32.23 -1.83 6.99 28.18%
DY 7.49 9.98 3.38 3.16 3.02 2.27 0.65 50.26%
P/NAPS 0.41 0.00 1.18 0.83 0.88 0.93 3.14 -28.76%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 18/08/04 28/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.67 0.69 0.92 1.25 1.10 2.00 4.88 -
P/RPS 0.18 0.30 0.48 0.73 0.42 0.88 1.80 -31.85%
P/EPS 3.18 4.42 7.21 -7.34 -2.94 -71.04 12.92 -20.82%
EY 31.49 22.65 13.87 -13.62 -33.99 -1.41 7.74 26.33%
DY 7.60 9.25 3.60 2.85 3.18 1.75 0.72 48.08%
P/NAPS 0.40 0.00 1.11 0.92 0.83 1.20 2.84 -27.85%

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