[EPMB] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[EPMB] EP MANUFACTURING BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -28.94%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
EPMB's Result
EPMB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 459,910 461,937 255,503 261,878 282,330 228,543 169,728 18.05%
PBT 5,718 11,237 1,427 15,174 23,884 22,605 -234 -
Tax 518 -50 -4,376 -1,594 -3,953 -8,831 -4,654 -
NP 6,236 11,187 -2,949 13,580 19,931 13,774 -4,888 -
-
NP to SH 5,949 9,818 -3,823 10,796 17,665 13,774 -4,888 -
-
Tax Rate -9.06% 0.44% 306.66% 10.50% 16.55% 39.07% - -
Total Cost 453,674 450,750 258,452 248,298 262,399 214,769 174,616 17.23%
-
Net Worth 225,165 212,539 258,066 194,400 0 97,027 51,065 28.02%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 1,835 7,865 4,163 1,409 -
Div Payout % - - - 17.00% 44.53% 30.23% 0.00% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 225,165 212,539 258,066 194,400 0 97,027 51,065 28.02%
NOSH 166,788 166,046 163,333 120,000 122,065 118,326 41,822 25.90%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.36% 2.42% -1.15% 5.19% 7.06% 6.03% -2.88% -
ROE 2.64% 4.62% -1.48% 5.55% 0.00% 14.20% -9.57% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 275.74 278.20 156.43 218.23 231.29 193.15 405.83 -6.23%
EPS 3.57 5.91 -2.34 9.00 14.47 11.64 -11.69 -
DPS 0.00 0.00 0.00 1.53 6.50 3.52 3.37 -
NAPS 1.35 1.28 1.58 1.62 0.00 0.82 1.221 1.68%
Adjusted Per Share Value based on latest NOSH - 120,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 208.78 209.70 115.99 118.88 128.17 103.75 77.05 18.05%
EPS 2.70 4.46 -1.74 4.90 8.02 6.25 -2.22 -
DPS 0.00 0.00 0.00 0.83 3.57 1.89 0.64 -
NAPS 1.0222 0.9648 1.1715 0.8825 0.00 0.4405 0.2318 28.02%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.46 0.38 0.54 0.64 0.69 0.80 1.32 -
P/RPS 0.17 0.14 0.35 0.29 0.30 0.41 0.33 -10.45%
P/EPS 12.90 6.43 -23.07 7.11 4.77 6.87 -11.29 -
EY 7.75 15.56 -4.33 14.06 20.97 14.55 -8.85 -
DY 0.00 0.00 0.00 2.39 9.42 4.40 2.55 -
P/NAPS 0.34 0.30 0.34 0.40 0.00 0.98 1.08 -17.50%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 30/11/07 28/11/06 24/11/05 08/11/04 27/11/03 -
Price 0.45 0.31 0.50 0.62 0.67 0.71 1.10 -
P/RPS 0.16 0.11 0.32 0.28 0.29 0.37 0.27 -8.34%
P/EPS 12.62 5.24 -21.36 6.89 4.63 6.10 -9.41 -
EY 7.93 19.07 -4.68 14.51 21.60 16.40 -10.62 -
DY 0.00 0.00 0.00 2.47 9.70 4.96 3.06 -
P/NAPS 0.33 0.24 0.32 0.38 0.00 0.87 0.90 -15.38%

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